| Revenue | DKK -11K | -108% |
| EBITDA | DKK -11K | +86% |
| Net profit | DKK 535K | +6% |
| Total assets | DKK 5,8M | +1% |
| Equity | DKK 4,9M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.287 | 257 | 110 | 586 | 822 | 858 | 814 | 2.781 | 829 | 316 | 312 | 661 | 142 | -11 |
| Staff expenses | -586 | -418 | -84 | -254 | -306 | -341 | -50 | -160 | -439 | -163 | -202 | -266 | -90 | -0 |
| EBITDA | 701 | 240 | 26 | 332 | 516 | 320 | 557 | 2.414 | 141 | -115 | -81 | 183 | -82 | -11 |
| Depreciation & amort. | -7 | 200 | -18 | -36 | -119 | -191 | -191 | -173 | -155 | -71 | -0 | -0 | -0 | -55 |
| EBIT | 694 | 40 | 8 | 296 | 397 | 129 | 367 | 2.242 | -14 | -186 | -81 | 183 | -82 | -66 |
| Net financials | 44 | 37 | 6 | -40 | 102 | 55 | 0 | -9 | 22 | 196 | 519 | 574 | 616 | 643 |
| Profit before tax | 739 | 77 | 14 | 256 | 499 | 184 | 367 | 2.233 | 8 | 10 | 438 | 757 | 534 | 577 |
| Tax | 196 | 17 | 18 | 54 | 112 | 41 | 89 | 492 | 5 | 5 | 99 | 93 | 30 | 42 |
| Net profit | 542 | 60 | -4 | 202 | 388 | 143 | 278 | 1.741 | 3 | 4 | 340 | 664 | 504 | 535 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.372 | 1.051 | 1.120 | 1.217 | 2.097 | 1.419 | 1.890 | 6.235 | 5.873 | 5.474 | 6.726 | 7.412 | 5.782 | 5.832 |
| Equity | 870 | 833 | 635 | 836 | 1.224 | 1.277 | 1.555 | 3.245 | 3.149 | 3.053 | 3.293 | 3.950 | 4.354 | 4.888 |
| Long-term debt | 0 | 0 | 0 | 0 | 92 | 0 | 104 | 0 | 0 | 0 | 0 | 163 | 0 | 0 |
| Short-term debt | 502 | 217 | 486 | 370 | 750 | 117 | 222 | 2.990 | 2.724 | 2.421 | 3.433 | 3.283 | 1.395 | 894 |
| Total debt | 502 | 217 | 486 | 370 | 841 | 117 | 326 | 2.990 | 2.724 | 2.421 | 3.433 | 3.446 | 1.395 | 894 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NR Audit | Audit | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1977 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Rasmussen | Audit | 0 companies |