| Revenue | DKK 217K | +14% |
| EBITDA | DKK 59K | +28% |
| Net profit | DKK 70K | +333% |
| Total assets | DKK 884K | +2% |
| Equity | DKK 839K | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.877 | 1.469 | 1.318 | 1.315 | 1.530 | 1.277 | 1.142 | 565 | 996 | 1.320 | 850 | 687 | 191 | 217 |
| Staff expenses | -1.701 | -1.574 | -1.250 | -1.175 | -1.157 | -1.137 | -1.070 | -798 | -474 | -533 | -528 | -663 | -144 | -158 |
| EBITDA | 176 | -106 | 68 | 139 | 373 | 140 | 72 | -233 | 521 | 787 | 322 | 24 | 46 | 59 |
| Depreciation & amort. | -141 | -98 | -35 | -15 | -2 | -8 | -6 | -13 | -16 | -14 | -7 | -0 | -0 | -7 |
| EBIT | 35 | -204 | 33 | 124 | 371 | 132 | 66 | -246 | 505 | 773 | 315 | 24 | 46 | 52 |
| Net financials | 15 | -207 | -214 | -124 | -143 | -239 | -93 | -58 | -40 | -27 | -22 | -16 | 12 | 18 |
| Profit before tax | 50 | -411 | -181 | -0 | 229 | -107 | -27 | -304 | 465 | 746 | 293 | 8 | 58 | 70 |
| Tax | -17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 27 | -37 | 60 | 95 | 88 | -0 |
| Net profit | 67 | -411 | -181 | -0 | 229 | -107 | -27 | -304 | 438 | 783 | 233 | -87 | -30 | 70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.632 | 3.324 | 2.761 | 2.943 | 2.586 | 2.308 | 2.445 | 1.777 | 1.931 | 1.674 | 1.726 | 1.235 | 863 | 884 |
| Equity | 234 | -177 | -358 | -358 | -130 | -236 | -263 | -567 | -130 | 654 | 887 | 799 | 769 | 839 |
| Long-term debt | 654 | 547 | 309 | 525 | 341 | 141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.744 | 2.955 | 2.810 | 2.776 | 2.374 | 2.403 | 2.708 | 2.344 | 2.061 | 1.021 | 839 | 436 | 94 | 44 |
| Total debt | 3.398 | 3.502 | 3.119 | 3.301 | 2.715 | 2.545 | 2.708 | 2.344 | 2.061 | 1.021 | 839 | 436 | 94 | 44 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2007 | — | — | |
NB Deputy | Deputy | 1979 | — | — |
HE Deputy | Deputy | 2012 | — | — |
BS Audit | Audit | 1979 | — | — |
IL Deputy | Deputy | 1979 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| THEILL ANDERSEN STATSAUTORISERET REVISIONSPARTNERSELSKAB | Audit | 0 companies |
| Nils Bjørn Møller | Deputy | 0 companies |
| Hanne Elisabeth Olsen | Deputy | 0 companies |
| Bent Sønberg | Audit | 0 companies |
| Ingolf Lykner Schau | Deputy | 0 companies |