| Revenue | DKK -131K | -107% |
| EBITDA | DKK -208K | -113% |
| Net profit | DKK 659K | -46% |
| Total assets | DKK 4,5M | +13% |
| Equity | DKK 4,2M | +15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.569 | 4.145 | 4.021 | 4.256 | -129 | -209 | -179 | -179 | -106 | -175 | -287 | 1.774 | -131 |
| Staff expenses | -2.024 | -3.389 | -3.470 | -3.552 | -692 | -680 | -667 | -610 | -636 | -720 | -766 | -192 | -76 |
| EBITDA | 546 | 756 | 551 | 704 | -821 | -889 | -846 | -790 | -742 | -900 | -1.052 | 1.582 | -208 |
| Depreciation & amort. | -154 | -147 | -158 | -155 | -211 | -211 | -217 | -526 | -452 | -437 | -454 | -122 | -27 |
| EBIT | 392 | 608 | 393 | 549 | -1.032 | -1.100 | -1.063 | -1.316 | -1.194 | -1.337 | -1.506 | 1.460 | -234 |
| Net financials | 92 | 111 | 18 | -79 | 1.602 | 1.295 | 810 | 534 | 1.799 | 1.705 | 1.512 | 166 | 955 |
| Profit before tax | 484 | 719 | 411 | 470 | 570 | 194 | -252 | -782 | 604 | 367 | 6 | 1.626 | 720 |
| Tax | 22 | 162 | 177 | 139 | 106 | 77 | 70 | -61 | 98 | 19 | 8 | 416 | 61 |
| Net profit | 462 | 558 | 234 | 331 | 464 | 117 | -323 | -720 | 507 | 348 | -2 | 1.211 | 659 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.244 | 4.988 | 4.158 | 4.057 | 3.919 | 3.890 | 4.445 | 5.469 | 5.245 | 5.457 | 4.941 | 4.017 | 4.545 |
| Equity | 2.816 | 3.173 | 2.885 | 2.916 | 3.279 | 3.293 | 2.865 | 2.037 | 2.433 | 2.668 | 2.551 | 3.644 | 4.182 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 891 | 565 | 363 | 164 | 0 | 0 |
| Short-term debt | 186 | 1.493 | 1.273 | 1.141 | 640 | 589 | 817 | 2.082 | 1.678 | 1.839 | 1.460 | 304 | 349 |
| Total debt | 186 | 1.493 | 1.273 | 1.141 | 640 | 589 | 817 | 2.973 | 2.243 | 2.202 | 1.624 | 304 | 349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| PARTNER REVISION ÅRHUS | Audit | 0 companies |