| Revenue | DKK -26K | -76% |
| EBITDA | DKK -27K | +72% |
| Net profit | DKK -83K | +49% |
| Total assets | DKK 51K | -37% |
| Equity | DKK -1,3M | -7% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.459 | 2.481 | 3.068 | 2.280 | 2.805 | 2.503 | 1.864 | 1.246 | 726 | -107 | -26 |
| Staff expenses | -1.865 | -2.319 | -2.457 | -2.340 | -2.354 | -2.297 | -2.127 | -1.610 | -1.374 | -11 | -1 |
| EBITDA | -406 | 161 | 611 | -60 | 172 | 206 | -263 | -364 | -648 | -96 | -27 |
| Depreciation & amort. | -23 | -23 | -22 | -22 | -13 | -9 | -9 | -9 | -7 | -8 | -0 |
| EBIT | -429 | 139 | 589 | -82 | 159 | 197 | -272 | -373 | -655 | -103 | -27 |
| Net financials | -94 | -103 | -99 | -99 | -97 | -72 | -88 | -88 | -83 | -60 | -56 |
| Profit before tax | -522 | 36 | 490 | -181 | 62 | 125 | -360 | -461 | -738 | -163 | -83 |
| Tax | -130 | 9 | 134 | -39 | 27 | 28 | -79 | 138 | -0 | -0 | -0 |
| Net profit | -392 | 26 | 357 | -142 | 35 | 97 | -281 | -598 | -738 | -163 | -83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.084 | 2.081 | 2.118 | 2.490 | 2.416 | 2.097 | 2.140 | 1.680 | 614 | 80 | 51 |
| Equity | 224 | 250 | 607 | 465 | 499 | 596 | 315 | -283 | -1.021 | -1.184 | -1.267 |
| Long-term debt | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160 | 0 | 0 |
| Short-term debt | 1.841 | 1.832 | 1.511 | 2.026 | 1.917 | 1.501 | 1.824 | 1.963 | 1.474 | 1.264 | 1.318 |
| Total debt | 1.861 | 1.832 | 1.511 | 2.026 | 1.917 | 1.501 | 1.824 | 1.963 | 1.635 | 1.264 | 1.318 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Audit | Audit | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Grinsted | Audit | 0 companies |