| Revenue | DKK 331K | -49% |
| EBITDA | DKK -136K | -179% |
| Net profit | DKK -157K | -212% |
| Total assets | DKK 121K | -65% |
| Equity | DKK -17K | -112% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.375 | 1.593 | 944 | 623 | 314 | 184 | 74 | 58 | 308 | 354 | 462 | 647 | 331 |
| Staff expenses | -580 | -639 | -461 | -424 | -561 | -454 | -402 | -459 | -374 | -437 | -502 | -475 | -467 |
| EBITDA | -263 | 331 | 420 | 45 | -1.148 | -216 | -328 | -401 | -66 | -83 | -40 | 172 | -136 |
| Depreciation & amort. | 797 | -75 | -53 | -63 | -63 | -51 | -100 | -94 | -87 | -85 | -85 | -82 | -16 |
| EBIT | -1.060 | 256 | 366 | -18 | -1.211 | -267 | -428 | -495 | -153 | -168 | -125 | 90 | -152 |
| Net financials | -258 | -158 | -178 | -96 | -120 | -71 | -5 | -9 | -5 | -4 | -4 | -5 | -5 |
| Profit before tax | -1.318 | 98 | 188 | -114 | -1.331 | -338 | -433 | -505 | -158 | -172 | -129 | 85 | -157 |
| Tax | -327 | -60 | 42 | -84 | -294 | -129 | 4 | -0 | -19 | -0 | -0 | -55 | -0 |
| Net profit | -991 | 158 | 146 | -31 | -1.037 | -209 | -436 | -504 | -140 | -172 | -129 | 140 | -157 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.307 | 11.039 | 11.012 | 7.722 | 6.690 | 1.902 | 1.401 | 870 | 481 | 393 | 194 | 343 | 121 |
| Equity | 3.164 | 3.226 | 3.275 | 3.146 | 2.009 | 1.699 | 1.159 | 549 | 301 | 129 | 0 | 140 | -17 |
| Long-term debt | 6.081 | 5.999 | 5.775 | 3.479 | 514 | 0 | 0 | 0 | 32 | 34 | 35 | 36 | 37 |
| Short-term debt | 1.249 | 1.241 | 1.410 | 629 | 3.992 | 188 | 223 | 303 | 148 | 230 | 159 | 167 | 101 |
| Total debt | 7.330 | 7.240 | 7.184 | 4.108 | 4.505 | 188 | 223 | 303 | 180 | 264 | 194 | 203 | 138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IR Audit | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| IBC Revision | Audit | 0 companies |