| Revenue | DKK 313K | -48% |
| EBITDA | DKK -226K | -374% |
| Net profit | DKK -186K | -968% |
| Total assets | DKK 808K | -31% |
| Equity | DKK 284K | -40% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.304 | 1.662 | 2.177 | 2.222 | 1.705 | 1.489 | 1.066 | 1.001 | 821 | 848 | 404 | 597 | 313 |
| Staff expenses | -1.045 | -1.210 | -1.120 | -1.158 | -868 | -1.058 | -794 | -739 | -677 | -745 | -798 | -634 | -539 |
| EBITDA | 1.259 | 452 | 1.057 | 1.065 | 837 | 431 | 272 | 261 | 143 | 103 | -402 | -48 | -226 |
| Depreciation & amort. | -23 | -23 | -4 | -0 | -0 | -13 | -23 | -23 | -23 | -23 | -10 | -0 | -0 |
| EBIT | 1.236 | 429 | 1.053 | 1.065 | 837 | 417 | 249 | 238 | 120 | 80 | -412 | -48 | -226 |
| Net financials | 32 | 22 | 34 | 20 | 9 | 10 | 11 | -4 | 3 | 5 | 9 | 4 | -12 |
| Profit before tax | 1.268 | 451 | 1.088 | 1.085 | 846 | 428 | 261 | 234 | 124 | 85 | -402 | -44 | -238 |
| Tax | 319 | 114 | 268 | 257 | 188 | 96 | 58 | 53 | 27 | 19 | -32 | -65 | -52 |
| Net profit | 949 | 337 | 820 | 829 | 658 | 332 | 203 | 182 | 96 | 66 | -370 | 21 | -186 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.753 | 2.920 | 3.804 | 2.470 | 2.831 | 2.983 | 3.122 | 1.622 | 1.496 | 1.299 | 927 | 1.175 | 808 |
| Equity | 2.556 | 1.893 | 2.413 | 1.442 | 1.300 | 1.032 | 1.034 | 916 | 832 | 818 | 449 | 470 | 284 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 37 | 0 | 0 | 0 |
| Short-term debt | 1.196 | 1.027 | 1.391 | 1.028 | 1.531 | 1.948 | 2.085 | 704 | 628 | 444 | 479 | 705 | 524 |
| Total debt | 1.196 | 1.027 | 1.391 | 1.028 | 1.531 | 1.948 | 2.085 | 704 | 664 | 481 | 479 | 705 | 524 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Audit | Audit | 1989 | — | — |
AI Management | Management | 1989 | — | — |
ØF Audit | Audit | 1992 | — | — |
ME Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOHANNESSEN VIG HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kirkegaard Revision | Audit | 0 companies |
| Axel Ivan Rasmussen | Management | 0 companies |
| ØR FINANS A/S | Audit | 0 companies |
| Michael Ejstrup Vig | Management | 0 companies |