| Revenue | DKK -73K | -178% |
| EBITDA | DKK -114K | +55% |
| Net profit | DKK -117K | +54% |
| Total assets | DKK 576K | -18% |
| Equity | DKK 423K | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.743 | 2.681 | 3.726 | 1.887 | 903 | 1.030 | 1.109 | 953 | 580 | 94 | -73 |
| Staff expenses | -510 | -549 | -546 | -609 | -729 | -876 | -932 | -778 | -592 | -345 | -41 |
| EBITDA | 18 | 88 | 187 | 193 | 174 | 154 | 177 | 175 | -12 | -251 | -114 |
| Depreciation & amort. | -63 | -0 | -0 | -87 | -0 | -0 | -8 | -18 | -0 | -0 | -0 |
| EBIT | -45 | 88 | 187 | 106 | 174 | 154 | 168 | 157 | -12 | -251 | -114 |
| Net financials | -42 | -78 | -41 | -43 | -25 | -19 | -31 | -22 | -23 | -6 | -3 |
| Profit before tax | -87 | 10 | 146 | 63 | 148 | 135 | 137 | 135 | -35 | -257 | -117 |
| Tax | -21 | 10 | 37 | 15 | 33 | 30 | 31 | 31 | -0 | -0 | -0 |
| Net profit | -66 | -0 | 108 | 48 | 115 | 105 | 106 | 104 | -35 | -257 | -117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.511 | 2.610 | 2.647 | 1.455 | 1.694 | 1.564 | 1.394 | 1.403 | 1.205 | 703 | 576 |
| Equity | 571 | 571 | 679 | 727 | 842 | 947 | 973 | 992 | 872 | 540 | 423 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 55 | 0 | 0 |
| Short-term debt | 940 | 2.040 | 1.968 | 728 | 852 | 618 | 417 | 393 | 278 | 163 | 153 |
| Total debt | 940 | 2.040 | 1.968 | 728 | 852 | 618 | 417 | 411 | 333 | 163 | 153 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 1991 | — | — |
| Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Jarl Bjørn Kraft | Audit | 0 companies |
| REVISORFIRMAET FRANK POULSEN FRR | Audit | 0 companies |
| Rodica-Doina Donsmark | Board of Directors | 0 companies |
| Eigil Jakobsen | Board of Directors | 0 companies |
| Erling Dynesen Brask | Board of Directors | 0 companies |