| Revenue | DKK 362K | -1% |
| EBITDA | DKK -14K | -386% |
| Net profit | DKK -14K | -263% |
| Total assets | DKK 729K | -5% |
| Equity | DKK 643K | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.984 | 1.359 | 967 | 236 | 262 | 398 | 432 | 407 | 401 | 353 | 374 | 367 | 362 |
| Staff expenses | -1.577 | -1.299 | -1.117 | -444 | -422 | -399 | -412 | -397 | -372 | -356 | -357 | -362 | -376 |
| EBITDA | 78 | 62 | -150 | -208 | -160 | -1 | 20 | 10 | 29 | -3 | 18 | 5 | -14 |
| Depreciation & amort. | -43 | -48 | -20 | -20 | -20 | -20 | -15 | -15 | -15 | -15 | -0 | -0 | -0 |
| EBIT | 35 | 14 | -170 | -228 | -179 | -21 | 5 | -5 | 14 | -18 | 18 | 5 | -14 |
| Net financials | 3 | 4 | -3 | 2 | 1 | 0 | -2 | 0 | -1 | 1 | -2 | -0 | 1 |
| Profit before tax | 38 | 17 | -173 | -226 | -179 | -21 | 3 | -4 | 13 | -17 | 15 | 8 | -14 |
| Tax | 13 | 11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
| Net profit | 21 | 7 | -173 | -226 | -179 | -21 | 3 | -4 | 13 | -17 | 15 | 8 | -14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.398 | 1.423 | 1.210 | 889 | 723 | 721 | 740 | 723 | 819 | 707 | 721 | 765 | 729 |
| Equity | 1.231 | 1.237 | 1.065 | 839 | 660 | 639 | 642 | 638 | 650 | 633 | 648 | 657 | 643 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 168 | 185 | 145 | 51 | 64 | 82 | 98 | 85 | 168 | 74 | 72 | 108 | 86 |
| Total debt | 168 | 185 | 145 | 51 | 64 | 82 | 98 | 85 | 168 | 74 | 72 | 108 | 86 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 1990 | — | — |
JI Management | Management | 1990 | — | — |
TM Management | Management | 1990 | — | — |
SA Management | Management | 2010 | — | — |
TS Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Aage Carlsen | Management | 0 companies |
| Jørgen Ipsen Lange | Management | 0 companies |
| Torben Moltke-Leth | Management | 0 companies |
| Steen Arne Christensen | Management | 0 companies |
| Torben Svejstrup | Management | 0 companies |