| Revenue | DKK 65K | -45% |
| EBITDA | DKK 5K | -92% |
| Net profit | DKK -24K | -194% |
| Total assets | DKK 621K | +3% |
| Equity | DKK 514K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 273 | 295 | 227 | 176 | 228 | 188 | 243 | 248 | 191 | 199 | 253 | 118 | 65 |
| Staff expenses | -168 | -168 | -190 | -162 | -160 | -166 | -150 | -119 | -71 | -58 | -65 | -55 | -60 |
| EBITDA | 105 | 189 | 37 | 14 | 68 | -2 | 93 | 129 | 120 | 141 | 188 | 63 | 5 |
| Depreciation & amort. | -28 | 31 | -41 | -41 | -41 | -8 | -51 | -17 | -17 | -29 | -29 | -30 | -29 |
| EBIT | 77 | 158 | -4 | -27 | 27 | -10 | 42 | 112 | 103 | 112 | 159 | 34 | -24 |
| Net financials | -3 | -5 | -3 | -6 | -3 | -4 | -5 | -15 | 1 | -3 | -3 | -0 | -0 |
| Profit before tax | 74 | 153 | -8 | -33 | 24 | -14 | 37 | 97 | 104 | 109 | 156 | 33 | -24 |
| Tax | -25 | 37 | -3 | -8 | 4 | -3 | 9 | 21 | 23 | 24 | 34 | 7 | -0 |
| Net profit | 99 | 116 | -5 | -25 | 20 | -11 | 28 | 75 | 81 | 85 | 122 | 26 | -24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 135 | 252 | 207 | 312 | 245 | 392 | 366 | 336 | 510 | 519 | 632 | 604 | 621 |
| Equity | 27 | 143 | 138 | 112 | 132 | 121 | 149 | 225 | 306 | 390 | 513 | 539 | 514 |
| Long-term debt | 25 | -10 | -7 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 108 | 99 | 62 | 200 | 112 | 271 | 209 | 97 | 191 | 115 | 106 | 51 | 93 |
| Total debt | 108 | 99 | 62 | 200 | 112 | 271 | 209 | 97 | 191 | 115 | 106 | 51 | 93 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Audit | Audit | 1989 | — | — |
IH Founder | Founder | 1989 | — | — |
FB Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Pihl | Audit | 0 companies |
| Ingrid Hald | Founder | 0 companies |
| Finn Bogø Larsen | Management | 0 companies |