| Revenue | DKK -52K | -110% |
| EBITDA | DKK -232K | -157% |
| Net profit | DKK -78K | -120% |
| Total assets | DKK 1,7M | -12% |
| Equity | DKK 1,7M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 771 | 729 | 278 | 205 | 580 | 411 | 145 | 454 | 1.038 | 320 | 483 | 528 | -52 |
| Staff expenses | -381 | -279 | -178 | -124 | -102 | -121 | -137 | -134 | -113 | -79 | -76 | -123 | -180 |
| EBITDA | 390 | 541 | 101 | 81 | 479 | 290 | 8 | 321 | 919 | 235 | 401 | 404 | -232 |
| Depreciation & amort. | -0 | 45 | -55 | -55 | -35 | -25 | -20 | -10 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 390 | 496 | 46 | 27 | 444 | 266 | -12 | 311 | 919 | 235 | 401 | 404 | -232 |
| Net financials | -6 | -4 | -3 | 0 | 0 | -11 | -8 | -7 | -13 | 88 | -168 | 98 | 132 |
| Profit before tax | 385 | 492 | 43 | 27 | 444 | 255 | -20 | 303 | 906 | 323 | 233 | 502 | -99 |
| Tax | 95 | 113 | 13 | 8 | 99 | 58 | -3 | 68 | 200 | 71 | 53 | 111 | -22 |
| Net profit | 289 | 379 | 30 | 19 | 345 | 197 | -17 | 236 | 707 | 252 | 180 | 391 | -78 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.303 | 1.512 | 811 | 680 | 1.156 | 1.610 | 1.364 | 1.634 | 1.682 | 1.801 | 3.420 | 1.981 | 1.734 |
| Equity | 894 | 984 | 637 | 626 | 952 | 809 | 602 | 838 | 1.434 | 1.573 | 1.639 | 1.912 | 1.712 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.409 | 514 | 161 | 44 | 196 | 793 | 756 | 796 | 247 | 228 | 1.781 | 69 | 22 |
| Total debt | 8.409 | 514 | 161 | 44 | 196 | 793 | 756 | 796 | 247 | 228 | 1.781 | 69 | 22 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Audit | Audit | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Friborg Jensen | Audit | 0 companies |
| Jørgen Christian Bitsch | Board of Directors | 0 companies |
| Grethe Lysberg | Board of Directors | 0 companies |
| Jørgen Bent Lysberg | Board of Directors | 0 companies |
| Maj-Britt Møller Lyngby | Board of Directors | 0 companies |
| Poul Ege Poulsen | Board of Directors | 0 companies |