| Revenue | DKK 520K | +2% |
| EBITDA | DKK -19K | -149% |
| Net profit | DKK -20K | -413% |
| Total assets | DKK 383K | -18% |
| Equity | DKK 234K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 356 | 412 | 352 | 454 | 494 | 447 | 475 | 463 | 518 | 489 | 464 | 508 | 520 |
| Staff expenses | -368 | -369 | -374 | -368 | -368 | -371 | -410 | -429 | -498 | -455 | -417 | -469 | -539 |
| EBITDA | -12 | 43 | -22 | 159 | 126 | 75 | 65 | 34 | 20 | 34 | 47 | 39 | -19 |
| Depreciation & amort. | 19 | 35 | 22 | -36 | -26 | -26 | -26 | -29 | -26 | -32 | -32 | -32 | -0 |
| EBIT | -31 | 8 | -44 | 123 | 99 | 49 | 39 | 5 | -6 | 2 | 15 | 7 | -19 |
| Net financials | 4 | 9 | -0 | 0 | -1 | -1 | -0 | -0 | -0 | -2 | -2 | 1 | 3 |
| Profit before tax | -27 | 16 | -44 | 123 | 99 | 48 | 39 | 5 | -6 | 0 | 13 | 8 | -16 |
| Tax | -8 | 2 | -2 | 29 | 22 | 11 | 9 | 1 | -1 | 0 | 3 | 2 | 4 |
| Net profit | -19 | 14 | -42 | 93 | 77 | 38 | 30 | 4 | -5 | 0 | 10 | 6 | -20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 291 | 291 | 218 | 416 | 424 | 423 | 442 | 387 | 549 | 447 | 412 | 467 | 383 |
| Equity | 106 | 120 | 78 | 171 | 248 | 262 | 268 | 241 | 237 | 237 | 247 | 254 | 234 |
| Long-term debt | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 181 | 165 | 140 | 234 | 166 | 155 | 171 | 142 | 310 | 207 | 164 | 213 | 149 |
| Total debt | 185 | 171 | 140 | 245 | 166 | 155 | 171 | 142 | 310 | 207 | 164 | 213 | 149 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Audit | Audit | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| John Hardy Skelmose | Audit | 0 companies |