| Revenue | DKK 25K | -91% |
| EBITDA | DKK -111K | -176% |
| Net profit | DKK -160K | -267% |
| Total assets | DKK 1M | +16% |
| Equity | DKK -236K | -208% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 624 | 755 | 303 | 775 | 392 | 437 | 717 | 230 | 918 | 112 | -2 | 270 | 25 |
| Staff expenses | -313 | -303 | -320 | -321 | -470 | -489 | -487 | -466 | -335 | -307 | -341 | -123 | -136 |
| EBITDA | 311 | 405 | -17 | 454 | -79 | -53 | 230 | -236 | 583 | -196 | -343 | 147 | -111 |
| Depreciation & amort. | 258 | -106 | -135 | -124 | -148 | -125 | -151 | -114 | -112 | -39 | -37 | -28 | -21 |
| EBIT | 53 | 300 | -151 | 331 | -227 | -178 | 79 | -350 | 471 | -235 | -379 | 119 | -132 |
| Net financials | -27 | -22 | -26 | -19 | -20 | -22 | -31 | -18 | -16 | -15 | -15 | -24 | -27 |
| Profit before tax | 26 | 278 | -90 | 312 | -247 | -200 | 48 | -368 | 455 | -249 | -395 | 95 | -160 |
| Tax | -0 | 46 | 44 | 66 | -11 | 22 | -21 | -21 | -0 | -15 | -0 | -0 | -0 |
| Net profit | 26 | 232 | -134 | 246 | -237 | -222 | 68 | -347 | 455 | -234 | -395 | 95 | -160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.034 | 1.099 | 898 | 1.475 | 1.239 | 1.347 | 1.231 | 883 | 1.428 | 983 | 923 | 881 | 1.021 |
| Equity | 395 | 627 | 493 | 739 | 502 | 280 | 348 | 1 | 456 | 223 | -172 | -77 | -236 |
| Long-term debt | 138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 501 | 445 | 405 | 694 | 706 | 1.010 | 846 | 867 | 957 | 761 | 1.095 | 957 | 1.257 |
| Total debt | 639 | 445 | 405 | 694 | 706 | 1.010 | 846 | 867 | 957 | 761 | 1.095 | 957 | 1.257 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 1997 | — | — |
KR Audit | Audit | 1997 | — | — |
JB Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Fasdal | Management | 0 companies |
| Kurt Rindom | Audit | 0 companies |
| Jørgen Byriel | Management | 0 companies |