| Revenue | DKK 121K | +4% |
| EBITDA | DKK -17K | +49% |
| Net profit | DKK -22K | +48% |
| Total assets | DKK 213K | -4% |
| Equity | DKK 123K | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 111 | 193 | 234 | 147 | 269 | 217 | 158 | 135 | 135 | 302 | 184 | 116 | 121 |
| Staff expenses | -215 | -224 | -163 | -121 | -153 | -206 | -159 | -187 | -143 | -210 | -188 | -150 | -132 |
| EBITDA | -112 | -39 | 63 | 26 | 116 | 12 | -1 | -52 | -9 | 92 | -5 | -33 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -6 | -5 |
| EBIT | -112 | -39 | 63 | 24 | 116 | 12 | -1 | -52 | -9 | 92 | -9 | -39 | -22 |
| Net financials | -12 | -2 | -5 | -3 | -1 | -0 | -0 | -0 | -0 | -4 | -5 | -0 | 0 |
| Profit before tax | -124 | -41 | 58 | 20 | 115 | 11 | -1 | -52 | -9 | 88 | -14 | -40 | -22 |
| Tax | -31 | 44 | -0 | -0 | -0 | 1 | -0 | -0 | -0 | 6 | -3 | 3 | -0 |
| Net profit | -93 | -85 | 58 | 20 | 115 | 10 | -1 | -52 | -9 | 81 | -11 | -42 | -22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 300 | 219 | 284 | 286 | 367 | 410 | 350 | 314 | 298 | 384 | 257 | 221 | 213 |
| Equity | — | -24 | 34 | 54 | 169 | 179 | 177 | 125 | 116 | 198 | 187 | 145 | 123 |
| Long-term debt | 129 | 141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 156 | 172 | 250 | 232 | 199 | 231 | 173 | 189 | 181 | 186 | 70 | 77 | 90 |
| Total debt | 285 | 313 | 250 | 232 | 199 | 231 | 173 | 189 | 181 | 186 | 70 | 77 | 90 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Audit | Audit | 1975 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Center Revision | Audit | 0 companies |
| Peter Magnussen | Chief Executive Officer | 0 companies |