| Revenue | DKK 749K | -16% |
| EBITDA | DKK 131K | -48% |
| Net profit | DKK -72K | -209% |
| Total assets | DKK 1M | -28% |
| Equity | DKK -706K | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 358 | 901 | 1.260 | 516 | 1.148 | 677 | 526 | 632 | 999 | 890 | 749 |
| Staff expenses | -1.059 | -868 | -884 | -844 | -785 | -592 | -753 | -758 | -656 | -636 | -617 |
| EBITDA | -702 | 33 | 376 | -328 | 363 | 84 | -228 | -126 | 342 | 254 | 131 |
| Depreciation & amort. | 92 | -109 | 98 | -46 | -51 | -111 | -117 | -104 | -102 | -95 | -79 |
| EBIT | -793 | -75 | 278 | -374 | 312 | -27 | -345 | -230 | 240 | 159 | 53 |
| Net financials | -67 | -115 | -107 | -121 | -140 | -128 | -122 | -143 | -130 | -92 | -125 |
| Profit before tax | -860 | -191 | 171 | -495 | 172 | -155 | -467 | -373 | 111 | 66 | -72 |
| Tax | -215 | -47 | 48 | 9 | -0 | -0 | 131 | -0 | -0 | -0 | -0 |
| Net profit | -646 | -144 | 123 | -504 | 172 | -155 | -597 | -373 | 111 | 66 | -72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.233 | 2.639 | 2.360 | 2.202 | 1.996 | 2.122 | 1.602 | 1.532 | 1.584 | 1.405 | 1.010 |
| Equity | 667 | 524 | 647 | 143 | 315 | 160 | -437 | -810 | -700 | -633 | -706 |
| Long-term debt | 0 | 283 | 163 | 295 | 185 | 52 | 0 | 0 | 0 | 48 | 0 |
| Short-term debt | 1.566 | 1.833 | 1.550 | 1.764 | 1.497 | 1.910 | 2.039 | 2.342 | 2.284 | 1.990 | 1.715 |
| Total debt | 1.566 | 2.116 | 1.713 | 2.059 | 1.682 | 1.962 | 2.039 | 2.342 | 2.284 | 2.038 | 1.715 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Audit | Audit | 1985 | — | — |
JB Management | Management | 1985 | — | — |
CJ Management | Management | 1985 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2005 | |
| Individual | 66.7% | 66.7% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ejler Schütt | Audit | 0 companies |
| Jørgen Bonde | Management | 0 companies |
| Chresten Jørgensen | Management | 0 companies |