| Revenue | DKK 310K | -52% |
| EBITDA | DKK 34K | +115% |
| Net profit | DKK 134K | +166% |
| Total assets | DKK 3,1M | -15% |
| Equity | DKK 2,5M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.329 | 1.743 | 1.525 | 1.330 | 831 | 753 | 1.056 | 1.063 | 826 | 1.037 | 654 | 641 | 310 |
| Staff expenses | -1.174 | -1.192 | -1.135 | -936 | -827 | -673 | -860 | -908 | -776 | -711 | -681 | -871 | -276 |
| EBITDA | 155 | 551 | 390 | 395 | 4 | 79 | 196 | 155 | 51 | 318 | -28 | -230 | 34 |
| Depreciation & amort. | -82 | -65 | -45 | -35 | -35 | -35 | -35 | -12 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 73 | 486 | 345 | 360 | -31 | 44 | 161 | 144 | 51 | 318 | -28 | -230 | 34 |
| Net financials | -512 | -1.131 | -570 | -127 | -303 | -118 | -96 | -92 | -26 | 56 | -42 | -73 | 98 |
| Profit before tax | -44 | -45 | 81 | 233 | -319 | -73 | 65 | 52 | 25 | 374 | -70 | -303 | 131 |
| Tax | 67 | -165 | 113 | 36 | -58 | -15 | 13 | 26 | -20 | 27 | -1 | -99 | -3 |
| Net profit | -111 | 120 | -32 | 197 | -261 | -58 | 52 | 26 | 45 | 347 | -68 | -204 | 134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.353 | 3.374 | 2.997 | 3.991 | 3.571 | 3.482 | 3.692 | 3.756 | 3.731 | 4.219 | 3.960 | 3.686 | 3.142 |
| Equity | 2.223 | 2.343 | 2.311 | 2.508 | 2.247 | 2.189 | 2.241 | 2.267 | 2.312 | 2.658 | 2.590 | 2.386 | 2.470 |
| Long-term debt | 0 | 0 | 0 | 10 | -48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 |
| Short-term debt | 1.130 | 1.031 | 687 | 1.473 | 1.324 | 1.293 | 1.451 | 1.490 | 1.419 | 1.560 | 1.370 | 1.300 | 667 |
| Total debt | 1.130 | 1.031 | 687 | 1.473 | 1.324 | 1.293 | 1.451 | 1.490 | 1.419 | 1.560 | 1.370 | 1.300 | 672 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Audit | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Bang | Audit | 0 companies |