| Revenue | DKK -78K | -251% |
| EBITDA | DKK -153K | +34% |
| Net profit | DKK -114K | +52% |
| Total assets | DKK 435K | -48% |
| Equity | DKK 330K | -34% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 176 | 415 | 392 | 468 | 239 | 247 | 367 | 396 | 52 | -78 |
| Staff expenses | -150 | -234 | -186 | -234 | -150 | -180 | -200 | -282 | -283 | -75 |
| EBITDA | 26 | 181 | 206 | 234 | 89 | 67 | 167 | 114 | -232 | -153 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 26 | 181 | 206 | 234 | 89 | 67 | 167 | 114 | -232 | -153 |
| Net financials | 25 | 18 | 27 | 4 | -5 | 29 | 11 | 23 | -7 | 39 |
| Profit before tax | — | 199 | 233 | 238 | 84 | 96 | 178 | 137 | -238 | -114 |
| Tax | 14 | 51 | 58 | 57 | 20 | 22 | 40 | 31 | -0 | -0 |
| Net profit | 37 | 148 | 174 | 181 | 64 | 74 | 138 | 106 | -238 | -114 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 460 | 748 | 799 | 1.214 | 881 | 942 | 1.092 | 1.216 | 839 | 435 |
| Equity | — | 316 | 440 | 571 | 635 | 658 | 743 | 795 | 501 | 330 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 194 | 383 | 308 | 593 | 246 | 285 | 349 | 422 | 338 | 104 |
| Total debt | 194 | 432 | 358 | 643 | 246 | 285 | 349 | 422 | 338 | 104 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 1986 | — | — |
FW Management | Management | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Boch | Audit | 0 companies |
| Flemming Willy Hansen | Management | 0 companies |