| Revenue | DKK -89K | -196% |
| EBITDA | DKK -95K | +34% |
| Net profit | DKK 13K | +177% |
| Total assets | DKK 1,2M | -36% |
| Equity | DKK 1,2M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 453 | 547 | 565 | 657 | 719 | 604 | 789 | 363 | 349 | 93 | -89 |
| Staff expenses | -554 | -515 | -261 | -452 | -490 | -441 | -300 | -204 | -313 | -237 | -6 |
| EBITDA | -125 | 32 | 304 | 206 | 229 | 164 | 488 | 159 | 35 | -144 | -95 |
| Depreciation & amort. | 29 | 61 | 38 | 38 | -38 | -32 | -0 | -0 | -0 | -25 | -0 |
| EBIT | -154 | -29 | 266 | 168 | 191 | 132 | 488 | 159 | 35 | -169 | -95 |
| Net financials | -188 | -142 | -93 | -38 | -0 | -0 | -0 | -3 | 35 | 148 | 112 |
| Profit before tax | -343 | -171 | 173 | 129 | 191 | 132 | 488 | 156 | 70 | -21 | 17 |
| Tax | -81 | -42 | 48 | 36 | 50 | 29 | 112 | 37 | 19 | -4 | 4 |
| Net profit | -261 | -129 | 126 | 94 | 141 | 103 | 376 | 119 | 51 | -17 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.649 | 5.771 | 2.793 | 2.969 | 2.817 | 3.437 | 3.042 | 2.793 | 1.963 | 1.942 | 1.247 |
| Equity | 391 | 262 | 387 | 481 | 622 | 725 | 1.101 | 1.220 | 1.271 | 1.254 | 1.236 |
| Long-term debt | 1.704 | 2.060 | 1.025 | 446 | 9 | 33 | 110 | 35 | 17 | 0 | 6 |
| Short-term debt | 1.554 | 3.450 | 1.380 | 2.042 | 2.180 | 2.678 | 1.827 | 1.532 | 668 | 685 | 5 |
| Total debt | 3.259 | 5.510 | 2.405 | 2.488 | 2.195 | 2.712 | 1.941 | 1.573 | 692 | 687 | 11 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Audit | Audit | 1986 | — | — |
MW Management | Management | 2010 | — | — |
OB Management | Management | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RIIS & WETTERHOLM HOLDING ApS | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| John Hardy Skelmose | Audit | 0 companies |
| Mikael Wetterholm | Management | 0 companies |
| Ole Bjerregaard Riis | Management | 0 companies |