| Revenue | DKK 3K | -84% |
| EBITDA | DKK -8K | +37% |
| Net profit | DKK -15K | -29% |
| Total assets | DKK 130K | -2% |
| Equity | DKK -443 | -103% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 222 | 807 | 383 | 482 | 810 | 698 | 775 | 517 | 119 | 165 | 222 | 19 | 3 |
| Staff expenses | -449 | -334 | -538 | -504 | -715 | -794 | -571 | -485 | -201 | -30 | -84 | -31 | -0 |
| EBITDA | -227 | 473 | -155 | -21 | 63 | -110 | 191 | -147 | -96 | 21 | 116 | -12 | -8 |
| Depreciation & amort. | -8 | -7 | -9 | -7 | -10 | -11 | -9 | -7 | -6 | -5 | -4 | -3 | -12 |
| EBIT | -235 | 466 | -164 | -29 | 53 | -122 | 182 | -154 | -101 | 16 | 112 | -15 | -19 |
| Net financials | -25 | -14 | -6 | -10 | -9 | -6 | -7 | -8 | -11 | -6 | -9 | -0 | -0 |
| Profit before tax | -260 | 452 | -171 | -39 | 44 | -128 | 175 | -161 | -113 | 10 | 103 | -15 | -19 |
| Tax | -64 | 120 | -37 | -9 | 10 | -28 | 39 | -35 | -30 | 2 | 23 | -3 | -4 |
| Net profit | -196 | 332 | -133 | -30 | 34 | -100 | 137 | -126 | -83 | 8 | 80 | -12 | -15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 306 | 573 | 488 | 507 | 275 | 189 | 498 | 317 | 236 | 172 | 186 | 133 | 130 |
| Equity | -70 | 262 | 128 | 98 | 132 | 32 | 169 | 43 | -62 | -54 | 26 | 15 | -0 |
| Long-term debt | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 512 | 363 | 360 | 409 | 231 | 273 | 406 | 387 | 298 | 226 | 160 | 117 | 130 |
| Total debt | 517 | 363 | 360 | 409 | 231 | 273 | 406 | 387 | 298 | 226 | 160 | 118 | 130 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Audit | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Faurby | Audit | 0 companies |