| Revenue | DKK 619K | -27% |
| EBITDA | DKK -24K | -117% |
| Net profit | DKK -20K | -125% |
| Total assets | DKK 221K | +7% |
| Equity | DKK 32K | -78% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -752 | -706 | 803 | 900 | 932 | 828 | 831 | 849 | 619 |
| Staff expenses | -628 | -730 | -605 | -716 | -703 | -735 | -738 | -709 | -642 |
| EBITDA | 5 | 146 | 175 | 184 | 197 | 92 | 94 | 140 | -24 |
| Depreciation & amort. | -64 | -61 | -18 | -32 | -7 | -2 | -0 | -39 | -0 |
| EBIT | -59 | 85 | 158 | 152 | 190 | 91 | 94 | 101 | -24 |
| Net financials | 0 | 0 | 0 | 0 | 6 | -2 | -4 | -1 | -0 |
| Profit before tax | -46 | 95 | 145 | 149 | 197 | 89 | 90 | 100 | -24 |
| Tax | -12 | 23 | 38 | 37 | 46 | 21 | 21 | 23 | -4 |
| Net profit | -34 | 72 | 107 | 112 | 150 | 67 | 69 | 78 | -20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 305 | 336 | 396 | 421 | 519 | 481 | 328 | 207 | 221 |
| Equity | 115 | 43 | 150 | 162 | 313 | 279 | 170 | 141 | 32 |
| Long-term debt | 0 | 0 | 0 | 36 | 45 | 18 | 15 | 14 | 0 |
| Short-term debt | -189 | -293 | 247 | 223 | 162 | 184 | 143 | 52 | 190 |
| Total debt | -189 | -293 | 247 | 259 | 207 | 202 | 158 | 66 | 190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 1991 | — | — |
OH Audit | Audit | 1998 | — | — |
BL Audit | Audit | 1999 | — | — |
NC Founder | Founder | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Jørgensen | Management | 0 companies |
| Ole Henrik Sørensen | Audit | 0 companies |
| Bodil Liisberg Bagh | Audit | 0 companies |
| Niels Christian Boeskov | Founder | 0 companies |