| Revenue | DKK 1M | +52% |
| EBITDA | DKK 318K | +2272% |
| Net profit | DKK 244K | +1334% |
| Total assets | DKK 785K | +75% |
| Equity | DKK 588K | +49% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 444 | 736 | 636 | 245 | 682 | 508 | 468 | 564 | 895 | 740 | 909 | 573 | 667 | 1.011 |
| Staff expenses | -286 | -618 | -532 | -447 | -483 | -470 | -521 | -541 | -529 | -547 | -606 | -629 | -682 | -693 |
| EBITDA | 159 | 117 | 104 | -202 | 199 | 38 | -52 | 23 | 366 | 193 | 303 | -56 | -15 | 318 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -9 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 159 | 117 | 104 | -202 | 199 | 38 | -52 | 21 | 357 | 193 | 303 | -56 | -15 | 318 |
| Net financials | -2 | -3 | -7 | 1 | -14 | -19 | -18 | -17 | -1 | -3 | -13 | -2 | -1 | -3 |
| Profit before tax | 157 | 114 | 97 | -117 | 185 | 19 | -70 | 4 | 356 | 189 | 290 | -58 | -15 | 315 |
| Tax | 40 | 30 | 24 | 42 | 44 | 7 | -15 | 3 | 80 | 43 | 70 | -0 | 4 | 71 |
| Net profit | 117 | 85 | 73 | -159 | 142 | 13 | -55 | 1 | 276 | 146 | 220 | -58 | -20 | 244 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 488 | 464 | 453 | 398 | 382 | 539 | 287 | 241 | 892 | 1.013 | 746 | 644 | 449 | 785 |
| Equity | 284 | 272 | 248 | 89 | 230 | 140 | -21 | -21 | 255 | 402 | 571 | 464 | 394 | 588 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 204 | 193 | 205 | 309 | 151 | 399 | 309 | 262 | 637 | 612 | 174 | 180 | 55 | 197 |
| Total debt | 204 | 193 | 205 | 309 | 151 | 399 | 309 | 262 | 637 | 612 | 174 | 180 | 55 | 197 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RF Audit | Audit | 1978 | — | — |
PE Management | Management | 1978 | — | — |
TJ Management | Management | 1978 | — | — |
PO | Audit | 2004 | — | — |
SA Management | Management | 1978 | — | — |
AK Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Revisor.Per Friis | Audit | 0 companies |
| Poul Erik Bachmann | Management | 0 companies |
| Torben Jensen | Management | 0 companies |
| Peer Omborgsnæs Appel | Audit | 0 companies |
| Svend Aage Børgesen | Management | 0 companies |
| Ann Kamille Thomsen | Management | 0 companies |