| Revenue | DKK 554K | -25% |
| EBITDA | DKK -29K | -116% |
| Net profit | DKK -75K | -181% |
| Total assets | DKK 309K | -11% |
| Equity | DKK -516K | -17% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.611 | -1.548 | 1.419 | 1.547 | 754 | 698 | 820 | 791 | 737 | 554 |
| Staff expenses | -1.410 | -1.326 | -1.311 | -1.325 | -1.043 | -918 | -678 | -597 | -548 | -584 |
| EBITDA | 201 | -106 | 108 | 221 | -289 | -220 | 143 | 194 | 189 | -29 |
| Depreciation & amort. | 59 | -58 | -69 | -29 | -59 | -76 | -76 | -55 | -55 | -25 |
| EBIT | 142 | -164 | 38 | 192 | -348 | -296 | 67 | 139 | 134 | -54 |
| Net financials | -48 | -61 | -62 | -71 | -60 | -78 | -42 | -39 | -41 | -21 |
| Profit before tax | 94 | -43 | -21 | 121 | -408 | -373 | 25 | 100 | 93 | -75 |
| Tax | 26 | 30 | 1 | 36 | -81 | 57 | -0 | -0 | -0 | -0 |
| Net profit | 68 | -73 | -22 | 85 | -327 | -431 | 25 | 100 | 93 | -75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.299 | 1.194 | 1.404 | 1.399 | 1.096 | 737 | 535 | 445 | 347 | 309 |
| Equity | -36 | 37 | 15 | 99 | -228 | -658 | -633 | -534 | -440 | -516 |
| Long-term debt | 213 | -142 | 175 | 56 | 14 | 664 | 515 | 418 | 359 | 239 |
| Short-term debt | 1.095 | -988 | 1.201 | 1.220 | 1.310 | 732 | 654 | 560 | 429 | 585 |
| Total debt | 1.307 | -1.131 | 1.377 | 1.276 | 1.323 | 1.396 | 1.169 | 979 | 788 | 825 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Management | Management | 1986 | — | — |
JB Audit | Audit | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 1996 | |
| Individual | 50.0% | 50.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Hvidhjelm | Management | 0 companies |
| John Barrett | Audit | 0 companies |