| Revenue | DKK -984K | +100% |
| EBITDA | DKK -1,7M | -255% |
| Net profit | DKK -1,8M | -322% |
| Total assets | DKK 40,7M | -6% |
| Equity | DKK 40,1M | -5% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 49.467 | 47.492 | 47.383 | 54.861 | 47.648 | -1.021 | -64 | -237 | -299 | -205 | -491 | -984 |
| Staff expenses | -30.621 | -30.608 | -33.654 | -36.662 | -40.483 | -0 | -0 | -0 | -0 | -0 | -0 | -763 |
| EBITDA | 18.996 | 16.983 | 13.852 | 18.210 | 7.165 | -1.021 | -64 | -237 | -299 | -205 | -491 | -1.747 |
| Depreciation & amort. | -5.159 | -3.043 | -4.096 | -4.154 | -4.002 | -386 | -357 | -239 | -242 | -337 | -344 | -354 |
| EBIT | 13.837 | 13.940 | 9.756 | 14.056 | 3.163 | -1.406 | -420 | -476 | -541 | -541 | -836 | -2.100 |
| Net financials | -502 | -3.469 | -2.862 | -576 | -2.675 | 6.500 | -1.044 | -5.458 | 485 | 300 | 349 | 424 |
| Profit before tax | 13.335 | 10.471 | 6.895 | 13.480 | 488 | 5.094 | -1.464 | -5.934 | -55 | -241 | -479 | -1.674 |
| Tax | -4.613 | 3.289 | 2.003 | 447 | 608 | -11 | 48 | -5 | 50 | -10 | -43 | 166 |
| Net profit | 17.444 | 7.183 | 4.892 | 13.033 | -120 | 9.595 | -1.512 | -5.929 | -105 | -232 | -436 | -1.840 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 168.677 | 188.930 | 204.822 | 195.212 | 204.923 | 77.124 | 70.563 | 57.550 | 53.009 | 47.176 | 43.115 | 40.657 |
| Equity | 54.851 | 58.981 | 60.865 | 73.466 | 66.984 | 66.626 | 64.778 | 51.848 | 51.744 | 45.712 | 42.276 | 40.086 |
| Long-term debt | 9.492 | 5.853 | 4.674 | 3.517 | 3.334 | 3.112 | 2.921 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 99.367 | 117.384 | 132.441 | 117.668 | 134.428 | 7.386 | 2.864 | 5.701 | 1.265 | 1.464 | 839 | 572 |
| Total debt | 108.859 | 123.237 | 137.115 | 121.185 | 137.762 | 10.498 | 5.785 | 5.701 | 1.265 | 1.464 | 839 | 572 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Audit | Audit | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Langmann | Audit | 0 companies |