| Revenue | DKK 570K | -2% |
| EBITDA | DKK 4K | -25% |
| Net profit | DKK -42K | -361% |
| Total assets | DKK 310K | -9% |
| Equity | DKK 152K | -22% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 554 | 542 | 499 | 612 | 399 | 724 | 910 | 567 | 605 | 578 | 585 | 570 |
| Staff expenses | -472 | -470 | -469 | -567 | -540 | -564 | -752 | -767 | -660 | -543 | -579 | -566 |
| EBITDA | 82 | 72 | 30 | 46 | -141 | 159 | 159 | -200 | -56 | 35 | 6 | 4 |
| Depreciation & amort. | -7 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 75 | 69 | 30 | 46 | -141 | 159 | 159 | -200 | -56 | 35 | 6 | 4 |
| Net financials | 1 | -3 | -2 | -2 | -3 | -3 | -1 | -1 | -2 | -0 | -1 | -2 |
| Profit before tax | 76 | 66 | 28 | 43 | -144 | 157 | 158 | -201 | -58 | 34 | 5 | 2 |
| Tax | 20 | 18 | 7 | 15 | -32 | 36 | 36 | -42 | -13 | 8 | -11 | 44 |
| Net profit | 56 | 48 | 21 | 28 | -112 | 121 | 122 | -159 | -45 | 26 | 16 | -42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 499 | 486 | 420 | 484 | 305 | 439 | 634 | 410 | 295 | 373 | 340 | 310 |
| Equity | 128 | 176 | 197 | 225 | 114 | 234 | 356 | 197 | 152 | 178 | 194 | 152 |
| Long-term debt | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 320 | 310 | 223 | 246 | 192 | 187 | 264 | 213 | 143 | 195 | 145 | 158 |
| Total debt | 370 | 310 | 223 | 246 | 192 | 187 | 264 | 213 | 143 | 195 | 145 | 158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| MALMBÆK ApS | Audit | 0 companies |