| Revenue | DKK -52K | -159% |
| EBITDA | DKK -82K | -276% |
| Net profit | DKK -265K | -205% |
| Total assets | DKK 870K | -35% |
| Equity | DKK 259K | -59% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 433 | 320 | 171 | 381 | 353 | 290 | 93 | 198 | 60 | 87 | -52 |
| Staff expenses | -392 | -349 | -237 | -199 | -174 | -184 | -179 | -69 | -12 | -40 | -31 |
| EBITDA | 42 | -29 | -66 | 182 | 179 | 107 | -86 | 129 | 49 | 47 | -82 |
| Depreciation & amort. | 63 | 63 | -20 | 25 | 34 | 34 | -34 | -0 | -0 | -0 | -0 |
| EBIT | -21 | -92 | -86 | 157 | 145 | 73 | -120 | 129 | 49 | 47 | -82 |
| Net financials | -12 | 102 | 169 | 49 | 13 | 70 | 2 | 43 | 28 | 276 | -182 |
| Profit before tax | -33 | 11 | 83 | 206 | 159 | 143 | -118 | 172 | 77 | 323 | -265 |
| Tax | -0 | -0 | 3 | 49 | 37 | 34 | -25 | 39 | 17 | 72 | -0 |
| Net profit | -33 | 11 | 80 | 157 | 122 | 109 | -92 | 133 | 60 | 252 | -265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.328 | 1.350 | 1.323 | 1.396 | 1.410 | 1.466 | 1.335 | 1.263 | 1.230 | 1.342 | 870 |
| Equity | 602 | 612 | 598 | 657 | 680 | 687 | 491 | 518 | 486 | 637 | 259 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 727 | 738 | 725 | 731 | 723 | 775 | 844 | 743 | 744 | 705 | 610 |
| Total debt | 727 | 738 | 725 | 731 | 723 | 775 | 844 | 743 | 744 | 705 | 610 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH | Audit | 1992 | — | — |
JB Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Thorbjørn Helmo Madsen | Audit | 0 companies |
| Jimmy Bergøe | Audit | 0 companies |