| Revenue | DKK 250K | -30% |
| EBITDA | DKK -71K | -21% |
| Net profit | DKK -63K | -1% |
| Total assets | DKK 1,3M | +6% |
| Equity | DKK -126K | -102% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 450 | 619 | 557 | 550 | 488 | 374 | 296 | 299 | 301 | 459 | 342 | 358 | 250 |
| Staff expenses | -240 | -163 | -166 | -140 | -104 | -71 | -42 | -41 | -40 | -39 | -41 | -40 | -13 |
| EBITDA | 115 | 22 | -20 | -15 | -13 | -23 | -101 | -57 | -54 | -29 | -112 | -59 | -71 |
| Depreciation & amort. | -9 | -4 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -0 | -0 | -0 | -0 |
| EBIT | 106 | 18 | -22 | -17 | -15 | -25 | -103 | -59 | -56 | -29 | -112 | -59 | -71 |
| Net financials | -40 | 6 | 42 | 59 | 20 | 25 | -84 | 101 | 61 | 192 | -210 | -24 | -14 |
| Profit before tax | 65 | 23 | 20 | 42 | 5 | -0 | -186 | 43 | 6 | 163 | -322 | -83 | -85 |
| Tax | 17 | 7 | -26 | 6 | 10 | 1 | -39 | 12 | 4 | 38 | -67 | -20 | -21 |
| Net profit | 48 | 16 | 46 | 36 | -4 | -1 | -148 | 30 | 2 | 125 | -255 | -63 | -63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 889 | 840 | 928 | 1.076 | 1.101 | 1.160 | 1.080 | 1.149 | 1.290 | 1.489 | 1.366 | 1.243 | 1.322 |
| Equity | 154 | 170 | 216 | 252 | 248 | 246 | 98 | 128 | 130 | 256 | 1 | -62 | -126 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 735 | 762 | 832 | 940 | 960 | 1.021 | 1.130 | 1.161 | 1.159 | 1.233 | 1.365 | 1.305 | 1.448 |
| Total debt | 735 | 762 | 832 | 940 | 960 | 1.021 | 1.130 | 1.161 | 1.159 | 1.233 | 1.365 | 1.305 | 1.448 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Ivar Andrup | Audit | 0 companies |
| Ivan Hougaard Simonsen | Board of Directors | 0 companies |
| Jette Katrine Krebs | Board of Directors | 0 companies |