| Revenue | DKK 749K | -38% |
| EBITDA | DKK 200K | +371% |
| Net profit | DKK 193K | +552% |
| Total assets | DKK 61K | -42% |
| Equity | DKK -868K | +18% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 949 | 903 | 695 | 749 | 873 | 954 | 0 | 1.030 | 1.030 | 1.043 | 1.205 | 749 |
| Staff expenses | -936 | -883 | -921 | -994 | -1.113 | -1.113 | -1.132 | -1.094 | -1.148 | -1.128 | -1.163 | -548 |
| EBITDA | 13 | 9 | -233 | -21 | -91 | -221 | -183 | -64 | -118 | -85 | 43 | 200 |
| Depreciation & amort. | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7 | 9 | -233 | -21 | -91 | -221 | -183 | -64 | -118 | -85 | 43 | 200 |
| Net financials | -12 | -3 | -10 | 9 | -6 | -12 | -27 | -18 | -17 | -14 | -13 | -7 |
| Profit before tax | -5 | 6 | -242 | -11 | -96 | -233 | -210 | -83 | -135 | -99 | 30 | 193 |
| Tax | -1 | 1 | 110 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -4 | 4 | -352 | -11 | -96 | -233 | -210 | -83 | -135 | -99 | 30 | 193 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 290 | 218 | 107 | 181 | 127 | 119 | 109 | 110 | 110 | 110 | 105 | 61 |
| Equity | 126 | 130 | -223 | -234 | -330 | -563 | -773 | -856 | -991 | -1.090 | -1.061 | -868 |
| Long-term debt | 0 | 0 | 0 | 213 | 213 | 213 | 493 | 493 | 493 | 493 | 493 | 493 |
| Short-term debt | 164 | 185 | 424 | 202 | 245 | 470 | 390 | 474 | 609 | 708 | 673 | 436 |
| Total debt | 164 | 185 | 424 | 415 | 458 | 683 | 883 | 966 | 1.101 | 1.201 | 1.166 | 929 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB | Audit | 1990 | — | — |
HM Audit | Audit | 1990 | — | — |
PR Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 | |
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Boelt Barslund | Audit | 0 companies |
| Helmar Meilandt | Audit | 0 companies |
| Peter Reimesch Koefoed | Management | 0 companies |