| Revenue | DKK 208K | +34% |
| EBITDA | DKK -13K | -113% |
| Net profit | DKK -34K | -186% |
| Total assets | DKK 557K | -9% |
| Equity | DKK 384K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 333 | 674 | 911 | 219 | 455 | 468 | 818 | 728 | 635 | 31 | 156 | 156 | 208 |
| Staff expenses | -286 | -751 | -648 | -402 | -402 | -359 | -635 | -775 | -405 | -119 | -33 | -51 | -221 |
| EBITDA | 27 | -97 | 252 | -183 | 74 | 108 | 183 | -51 | 230 | -96 | 123 | 105 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -12 | -16 | -17 | -19 | -23 | -25 | -24 | -47 | -50 | -25 |
| EBIT | 27 | -97 | 252 | -195 | 58 | 91 | 164 | -74 | 205 | -119 | 75 | 55 | -38 |
| Net financials | -5 | -8 | -10 | -8 | -12 | -11 | -9 | -5 | -4 | -15 | -7 | -4 | -5 |
| Profit before tax | 23 | -104 | 242 | -203 | 46 | 80 | 155 | -80 | 201 | -134 | 69 | 50 | -43 |
| Tax | 5 | -26 | 48 | -47 | 14 | 18 | 38 | -20 | 44 | -27 | 16 | 11 | -9 |
| Net profit | 17 | -78 | 194 | -156 | 33 | 62 | 117 | -60 | 157 | -108 | 53 | 39 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 711 | 682 | 703 | 404 | 520 | 586 | 708 | 507 | 718 | 510 | 568 | 613 | 557 |
| Equity | — | 285 | 280 | 124 | 157 | 219 | 336 | 277 | 434 | 326 | 379 | 418 | 384 |
| Long-term debt | 0 | 89 | 80 | 0 | 62 | 50 | 39 | 27 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 347 | 308 | 342 | 209 | 302 | 316 | 331 | 203 | 267 | 184 | 182 | 192 | 173 |
| Total debt | 347 | 397 | 423 | 280 | 364 | 367 | 370 | 231 | 267 | 184 | 182 | 192 | 173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
JP Management | Management | 1990 | — | — |
CK Audit | Audit | 1990 | — | — |
CT Management | Management | 1990 | — | — |
PE Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jørgen Peter Løfqvist | Management | 0 companies |
| Carsten Kroghsbo | Audit | 0 companies |
| Christian Thorbjørn Jørgensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |