| Revenue | DKK -32K | -22% |
| EBITDA | DKK -32K | +22% |
| Net profit | DKK -37K | +24% |
| Total assets | DKK 512K | -20% |
| Equity | DKK 498K | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.053 | 1.286 | 1.501 | 1.147 | 1.274 | 943 | 904 | 816 | 155 | -42 | -32 |
| Staff expenses | -939 | -1.024 | -1.138 | -1.281 | -1.148 | -940 | -774 | -741 | -545 | -0 | -0 |
| EBITDA | 114 | 262 | 363 | -134 | 126 | 3 | 131 | 75 | -390 | -42 | -32 |
| Depreciation & amort. | 19 | -16 | -4 | -4 | -12 | -28 | -28 | -28 | -28 | -0 | -0 |
| EBIT | 95 | 245 | 358 | -138 | 114 | -25 | 103 | 47 | -418 | -42 | -32 |
| Net financials | 3 | -21 | -28 | -31 | -38 | -28 | -24 | -13 | -12 | -7 | -5 |
| Profit before tax | 98 | 224 | 330 | -169 | 76 | -53 | 78 | 34 | -430 | -49 | -37 |
| Tax | 27 | 56 | 81 | -37 | 17 | -12 | -26 | 8 | 9 | -0 | -0 |
| Net profit | 71 | 168 | 249 | -132 | 59 | -41 | 104 | 26 | -439 | -49 | -37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.648 | 2.720 | 3.072 | 2.859 | 2.856 | 2.584 | 2.967 | 2.304 | 1.640 | 640 | 512 |
| Equity | 1.991 | 2.110 | 2.311 | 2.129 | 2.138 | 2.047 | 2.099 | 2.072 | 1.134 | 585 | 498 |
| Long-term debt | 14 | 28 | 96 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 643 | 581 | 665 | 711 | 717 | 537 | 868 | 231 | 507 | 55 | 14 |
| Total debt | 657 | 610 | 761 | 730 | 717 | 537 | 868 | 231 | 507 | 55 | 14 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RD Audit | Audit | 1989 | — | — |
ET | Audit | 1989 | — | — |
HV Management | Management | 1989 | — | — |
PE Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Revision Danmark | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Henrik Vilholm | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |