| Revenue | DKK 396K | -30% |
| EBITDA | DKK 143K | +37% |
| Net profit | DKK 142K | +38% |
| Total assets | DKK 961K | -29% |
| Equity | DKK 779K | -7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.633 | 3.246 | 3.531 | 3.334 | 2.795 | 1.620 | 1.349 | 1.065 | 567 | 396 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -1.521 | -1.509 | -754 | -462 | -253 |
| EBITDA | 1.167 | 742 | 959 | 729 | 187 | 98 | -160 | 311 | 105 | 143 |
| Depreciation & amort. | 45 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.122 | 742 | 959 | 729 | 187 | 98 | -160 | 311 | 105 | 143 |
| Net financials | 109 | 53 | 67 | 21 | 42 | -7 | -54 | 66 | 28 | 40 |
| Profit before tax | 1.231 | 796 | 1.025 | 750 | 229 | 91 | -214 | 377 | 132 | 183 |
| Tax | 264 | 204 | 222 | 176 | 64 | 7 | -47 | 83 | 29 | 40 |
| Net profit | 967 | 592 | 804 | 574 | 165 | 84 | -167 | 294 | 103 | 142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.584 | 2.705 | 2.979 | 2.991 | 2.325 | 2.012 | 1.501 | 1.272 | 1.351 | 961 |
| Equity | 1.988 | 1.980 | 2.184 | 2.157 | 1.723 | 1.507 | 1.040 | 734 | 837 | 779 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 596 | 725 | 796 | 834 | 603 | 505 | 461 | 538 | 514 | 181 |
| Total debt | 596 | 725 | 796 | 834 | 603 | 505 | 461 | 538 | 514 | 181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1994 | |
| Individual | 50.0% | 50.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Georg Kretzschmar | Audit | 0 companies |
| John Michael Tutill Thompson | Chairman | 0 companies |