| Revenue | DKK 588K | -53% |
| EBITDA | DKK -144K | -139% |
| Net profit | DKK 88K | -71% |
| Total assets | DKK 1,6M | +6% |
| Equity | DKK 691K | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.253 | 1.056 | 1.331 | 1.421 | 1.580 | 1.484 | 1.002 | 892 | 1.105 | 915 | 1.220 | 1.241 | 588 |
| Staff expenses | -1.208 | -837 | -1.835 | -1.469 | -1.263 | -1.457 | -1.221 | -1.129 | -1.313 | -884 | -719 | -873 | -732 |
| EBITDA | 45 | 219 | -504 | -48 | 317 | 27 | 427 | -236 | -232 | -4 | 458 | 368 | -144 |
| Depreciation & amort. | 216 | 141 | -228 | -145 | -132 | -9 | 323 | -37 | -15 | -6 | -60 | -60 | -60 |
| EBIT | -171 | 78 | -732 | -193 | 185 | 18 | 104 | -273 | -247 | -9 | 398 | 308 | -204 |
| Net financials | 179 | 190 | 64 | 35 | 31 | -9 | 185 | 61 | -26 | 91 | -58 | 56 | 253 |
| Profit before tax | 100 | 347 | -668 | -158 | 216 | 9 | 289 | -212 | -273 | 82 | 341 | 364 | 49 |
| Tax | -11 | 44 | -163 | -16 | 51 | 6 | 24 | -60 | -59 | 1 | 88 | 62 | -39 |
| Net profit | 111 | 304 | -505 | -142 | 165 | 3 | 265 | -152 | -215 | 81 | 253 | 302 | 88 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.429 | 2.599 | 2.974 | 2.732 | 1.119 | 1.158 | 1.137 | 916 | 1.292 | 1.373 | 1.493 | 1.489 | 1.579 |
| Equity | 1.886 | 2.093 | 1.492 | 1.250 | 453 | 351 | 616 | 464 | 169 | 249 | 502 | 704 | 691 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 543 | 499 | 1.483 | 1.482 | 666 | 806 | 521 | 452 | 1.123 | 1.123 | 991 | 764 | 888 |
| Total debt | 543 | 499 | 1.483 | 1.482 | 666 | 806 | 521 | 452 | 1.123 | 1.123 | 991 | 764 | 888 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1993 | — | — |
JS Management | Management | 1993 | — | — |
PO Audit | Audit | 1993 | — | — |
PE Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jørn Smed Andersen | Management | 0 companies |
| Povl Oskar Andkær | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |