| Revenue | DKK 54K | -22% |
| EBITDA | DKK 4K | -37% |
| Net profit | DKK -9K | +27% |
| Total assets | DKK 248K | +16% |
| Equity | DKK -19K | -88% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 306 | 270 | 311 | 321 | 380 | 218 | 139 | 205 | 137 | 63 | 33 | 70 | 54 |
| Staff expenses | -292 | -274 | -278 | -276 | -350 | -164 | -36 | -56 | -22 | -38 | -81 | -64 | -51 |
| EBITDA | 14 | -4 | 33 | 45 | 30 | 54 | 103 | 149 | 115 | 83 | -48 | 6 | 4 |
| Depreciation & amort. | 14 | -5 | -4 | -0 | -41 | -50 | -50 | -66 | -53 | 29 | -0 | -0 | -0 |
| EBIT | 0 | -10 | 29 | 45 | -11 | 4 | 53 | 83 | 62 | 54 | -48 | 6 | 4 |
| Net financials | -22 | -22 | -25 | -26 | -39 | -38 | -40 | -45 | -31 | -27 | -12 | -17 | -12 |
| Profit before tax | -22 | -32 | 4 | 19 | -50 | -34 | 13 | 38 | 30 | 28 | -61 | -12 | -9 |
| Tax | -6 | -5 | 4 | 8 | -8 | -6 | 4 | 11 | 8 | 23 | -0 | -0 | -0 |
| Net profit | -16 | -26 | 0 | 11 | -42 | -27 | 9 | 27 | 23 | 5 | -61 | -12 | -9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 363 | 366 | 362 | 403 | 704 | 647 | 564 | 693 | 588 | 588 | 240 | 214 | 248 |
| Equity | — | 58 | 58 | 69 | 27 | -1 | 8 | 35 | 58 | 62 | 2 | -10 | -19 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 317 | 352 | 344 | 334 | 677 | 647 | 555 | 657 | 530 | 526 | 238 | 224 | 266 |
| Total debt | 317 | 352 | 344 | 334 | 677 | 647 | 555 | 657 | 530 | 526 | 238 | 224 | 266 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS | Audit | 2000 | — | — |
PR Audit | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Søren Kappelhøj | Audit | 0 companies |
| Poul Rexen Thomsen | Audit | 0 companies |