| Revenue | DKK -42K | -131% |
| EBITDA | DKK -762K | +55% |
| Net profit | DKK -133K | +89% |
| Total assets | DKK 9,1M | -3% |
| Equity | DKK 8,8M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 465 | 566 | 583 | 633 | 739 | 628 | 199 | 191 | 167 | 236 | 213 | 134 | -42 |
| Staff expenses | -663 | -653 | -646 | -683 | -793 | -789 | -789 | -789 | -782 | -707 | -709 | -794 | -801 |
| EBITDA | -73 | -87 | -61 | 30 | 1.331 | 802 | -484 | -429 | -287 | -363 | 59 | -1.679 | -762 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -73 | -87 | -61 | 30 | 1.331 | 802 | -484 | -429 | -287 | -363 | 59 | -1.679 | -762 |
| Net financials | 1.979 | 181 | 1.599 | -3.124 | 466 | 347 | -1.102 | 1.761 | 188 | 1.025 | -1.068 | 865 | 629 |
| Profit before tax | 1.906 | 94 | 1.538 | -3.094 | 1.796 | 1.150 | -1.586 | 1.332 | -99 | 662 | -1.009 | -813 | -132 |
| Tax | 445 | 30 | 369 | -757 | 384 | 244 | -364 | 287 | -37 | 128 | -226 | 343 | 1 |
| Net profit | 1.461 | 64 | 1.169 | -2.337 | 1.412 | 906 | -1.222 | 1.045 | -62 | 534 | -782 | -1.156 | -133 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.931 | 21.481 | 24.854 | 30.048 | 30.094 | 23.061 | 15.992 | 16.499 | 15.860 | 13.298 | 13.031 | 9.413 | 9.130 |
| Equity | 12.183 | 11.748 | 12.417 | 10.080 | 11.192 | 11.947 | 10.425 | 11.362 | 11.190 | 11.424 | 10.527 | 9.071 | 8.816 |
| Long-term debt | 3.433 | 3.390 | 7.443 | 10.380 | 11.793 | 6.377 | 2.052 | 1.953 | 1.500 | 1.422 | 1.344 | 185 | 161 |
| Short-term debt | 7.315 | 6.343 | 4.995 | 9.588 | 7.109 | 4.737 | 3.515 | 3.184 | 3.170 | 452 | 1.160 | 158 | 153 |
| Total debt | 10.748 | 9.733 | 12.438 | 19.968 | 18.902 | 11.113 | 5.566 | 5.137 | 4.671 | 1.875 | 2.504 | 342 | 314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| LM Revision | Audit | 0 companies |