| Revenue | DKK -15K | +62% |
| EBITDA | DKK -15K | -62% |
| Net profit | DKK -44K | -304% |
| Total assets | DKK 1,8M | -2% |
| Equity | DKK 1,3M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 877 | 799 | 910 | 980 | 697 | -17 | -40 | -34 | 25 | 16 | -25 | -9 | -15 |
| Staff expenses | -698 | -623 | -622 | -533 | -641 | -498 | -2 | -1 | -1 | -2 | -0 | -0 | -0 |
| EBITDA | 161 | 176 | 288 | 447 | 56 | -515 | -41 | -35 | 24 | 15 | -25 | -9 | -15 |
| Depreciation & amort. | -51 | -36 | -36 | -46 | -46 | -46 | -46 | -46 | -18 | -18 | -11 | -0 | -0 |
| EBIT | 110 | 140 | 252 | 401 | 10 | -561 | -87 | -81 | 7 | -3 | -36 | -9 | -15 |
| Net financials | 43 | 256 | 174 | 138 | 109 | 13 | -55 | 66 | 193 | 269 | -141 | 37 | 27 |
| Profit before tax | 153 | 396 | 426 | 519 | 120 | -549 | -142 | -15 | 200 | 266 | -178 | 28 | 12 |
| Tax | 35 | 53 | 81 | 102 | 28 | -121 | -34 | -3 | 22 | 26 | -38 | 6 | 56 |
| Net profit | 117 | 343 | 346 | 417 | 91 | -428 | -108 | -12 | 178 | 240 | -139 | 22 | -44 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.930 | 2.761 | 2.838 | 2.676 | 2.256 | 1.746 | 1.641 | 1.522 | 1.627 | 1.861 | 1.622 | 1.809 | 1.778 |
| Equity | 2.712 | 2.555 | 2.500 | 2.417 | 2.009 | 1.581 | 1.472 | 1.352 | 1.431 | 1.571 | 1.331 | 1.353 | 1.309 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 129 | 135 | 0 |
| Short-term debt | 219 | 207 | 338 | 259 | 248 | 165 | 168 | 169 | 196 | 290 | 161 | 320 | 469 |
| Total debt | 219 | 207 | 338 | 259 | 248 | 165 | 168 | 169 | 196 | 290 | 291 | 456 | 469 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Audit | Audit | 2001 | — | — |
| Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Halberg | Audit | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |