| Revenue | DKK -668K | -129% |
| EBITDA | DKK -2,9M | -18244% |
| Net profit | DKK -3,1M | -1273% |
| Total assets | DKK 1,9M | -56% |
| Equity | DKK -2,9M | -1525% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3.809 | 3.816 | 4.232 | 3.790 | 3.483 | 3.218 | 2.883 | 2.281 | -668 |
| Staff expenses | -3.308 | -3.478 | -3.341 | -3.932 | -3.462 | -3.240 | -2.928 | -3.044 | -2.297 | -2.198 |
| EBITDA | 313 | 330 | 474 | 299 | 329 | 244 | 290 | -161 | -16 | -2.866 |
| Depreciation & amort. | -91 | -96 | -96 | -60 | -84 | -106 | -125 | -127 | -127 | -127 |
| EBIT | 222 | 234 | 379 | 239 | 244 | 138 | 165 | -288 | -143 | -2.993 |
| Net financials | -220 | -218 | -303 | -193 | -145 | -86 | -95 | -124 | -84 | -57 |
| Profit before tax | 2 | 16 | 76 | 46 | 99 | 52 | 70 | -412 | -227 | -3.050 |
| Tax | 6 | 10 | 29 | 11 | 21 | 15 | 20 | -86 | -0 | 67 |
| Net profit | -4 | 6 | 47 | 34 | 78 | 36 | 50 | -325 | -227 | -3.117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.266 | 5.165 | 5.597 | 5.102 | 4.889 | 3.873 | 3.992 | 4.243 | 4.279 | 1.888 |
| Equity | 506 | 512 | 559 | 593 | 671 | 707 | 757 | 431 | 204 | -2.913 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 | 0 |
| Short-term debt | 4.760 | 4.654 | 5.033 | 4.509 | 4.198 | 3.144 | 3.213 | 3.812 | 4.074 | 4.801 |
| Total debt | 4.760 | 4.654 | 5.033 | 4.509 | 4.198 | 3.144 | 3.235 | 3.812 | 4.074 | 4.801 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Audit | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Müller Kring | Audit | 0 companies |