| Revenue | DKK 298K | -37% |
| EBITDA | DKK 53K | -75% |
| Net profit | DKK 22K | -84% |
| Total assets | DKK 558K | -9% |
| Equity | DKK 168K | +15% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 717 | 720 | 729 | 717 | 597 | 614 | 743 | 753 | 595 | 273 | 473 | 298 |
| Staff expenses | -188 | -266 | -665 | -420 | -550 | -302 | -419 | -581 | -620 | -550 | -479 | -260 | -245 |
| EBITDA | 412 | 451 | 55 | 309 | 167 | 295 | 195 | 162 | 107 | 44 | -205 | 213 | 53 |
| Depreciation & amort. | -180 | -12 | -12 | -51 | -64 | -81 | -91 | -91 | -29 | -23 | -11 | -6 | -6 |
| EBIT | 231 | 439 | 43 | 258 | 103 | 213 | 104 | 72 | 77 | 21 | -217 | 207 | 47 |
| Net financials | -45 | -29 | -151 | -280 | 40 | -45 | -10 | -2 | 2 | -2 | -12 | -34 | -16 |
| Profit before tax | 186 | 410 | -94 | -22 | 143 | 168 | 94 | 70 | 80 | 20 | -229 | 174 | 31 |
| Tax | 53 | 111 | 7 | 49 | 20 | -16 | 24 | 17 | 19 | 3 | -50 | 40 | 9 |
| Net profit | 133 | 299 | -101 | -71 | 123 | 184 | 70 | 53 | 61 | 17 | -178 | 133 | 22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.188 | 969 | 983 | 542 | 750 | 764 | 673 | 718 | 721 | 633 | 514 | 612 | 558 |
| Equity | -183 | 117 | 30 | -41 | 82 | 266 | 283 | 282 | 288 | 249 | 13 | 146 | 168 |
| Long-term debt | 377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 992 | 849 | 952 | 577 | 662 | 495 | 390 | 436 | 433 | 384 | 501 | 466 | 389 |
| Total debt | 992 | 849 | 952 | 577 | 662 | 495 | 390 | 436 | 433 | 384 | 501 | 466 | 389 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1999 | — | — | |
PA Management | Management | 1999 | — | — |
BN Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSFIRMAET TORSTEN BERG, registreret revisor | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Bettina Nordbæk Balling | Management | 0 companies |