| Revenue | DKK -174K | -154% |
| EBITDA | DKK -120K | -122% |
| Net profit | DKK -93K | -142% |
| Total assets | DKK 877K | -41% |
| Equity | DKK 223K | -48% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.472 | 706 | 1.009 | 561 | 609 | 554 | 640 | 616 | 405 | 324 | -174 |
| Staff expenses | -738 | -738 | -842 | -617 | -589 | -564 | -681 | -658 | -379 | -378 | -54 |
| EBITDA | 382 | -31 | 172 | -57 | 21 | -11 | -42 | -42 | 26 | -54 | -120 |
| Depreciation & amort. | 14 | 6 | 3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 369 | -38 | 170 | -57 | 21 | -11 | -42 | -42 | 26 | -54 | -120 |
| Net financials | -137 | 94 | 146 | 104 | -67 | 189 | 31 | 135 | 25 | 340 | 27 |
| Profit before tax | 232 | 57 | 316 | 47 | -46 | 179 | -11 | 93 | 51 | 287 | -93 |
| Tax | 59 | 15 | 79 | 12 | 1 | 32 | 0 | 25 | 12 | 66 | -0 |
| Net profit | 172 | 42 | 237 | 35 | -47 | 146 | -11 | 68 | 39 | 220 | -93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.109 | 0 | 1.297 | 1.184 | 1.117 | 1.259 | 1.233 | 1.290 | 1.228 | 1.482 | 877 |
| Equity | 587 | 532 | 673 | 609 | 462 | 509 | 398 | 367 | 305 | 426 | 223 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 522 | 0 | 624 | 575 | 655 | 750 | 835 | 923 | 922 | 1.056 | 654 |
| Total debt | 522 | 0 | 624 | 575 | 655 | 750 | 835 | 923 | 922 | 1.056 | 654 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL | Audit | 1988 | — | — |
PF Management | Management | 1988 | — | — |
SM Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1993 | |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Hedda Lindegaard Hansen | Audit | 0 companies |
| Peter Friis | Management | 0 companies |
| Susanne Merete Frederiksen | Management | 0 companies |