| Revenue | DKK 136K | -85% |
| EBITDA | DKK 55K | +130% |
| Net profit | DKK 40K | +121% |
| Total assets | DKK 1,2M | -39% |
| Equity | DKK 1,2M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.819 | 1.645 | 1.253 | 1.428 | 1.130 | 1.239 | 1.397 | 1.309 | 1.227 | 1.452 | 919 | 136 |
| Staff expenses | -1.612 | -1.678 | -1.498 | -1.212 | -1.212 | -1.267 | -1.286 | -1.152 | -1.148 | -1.234 | -1.104 | -80 |
| EBITDA | 172 | -34 | -256 | 216 | -227 | -28 | 111 | 155 | 79 | 219 | -185 | 55 |
| Depreciation & amort. | -0 | -0 | -0 | -10 | -10 | -10 | -35 | -53 | -52 | -46 | -43 | -0 |
| EBIT | 172 | -34 | -256 | 206 | -237 | -38 | 75 | 102 | 27 | 173 | -228 | 55 |
| Net financials | 94 | 82 | 79 | 64 | 2 | 1 | 1 | 1 | -9 | -6 | -8 | 2 |
| Profit before tax | 266 | 48 | -177 | 270 | -235 | -37 | 76 | 103 | 19 | 166 | -237 | 57 |
| Tax | 73 | 19 | -36 | 72 | -46 | -4 | 22 | 27 | 4 | 39 | -45 | 17 |
| Net profit | 193 | 29 | -141 | 198 | -188 | -33 | 54 | 76 | 14 | 127 | -192 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.001 | 2.513 | 2.931 | 2.133 | 1.723 | 3.856 | 5.016 | 2.751 | 6.837 | 2.034 | 2.021 | 1.237 |
| Equity | — | 1.799 | 1.559 | 1.657 | 1.209 | 1.176 | 1.230 | 1.305 | 1.320 | 1.447 | 1.185 | 1.225 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 53 | 0 | 0 | 0 |
| Short-term debt | 1.135 | 708 | 443 | 425 | 355 | 437 | 508 | 429 | 677 | 560 | 835 | 12 |
| Total debt | 1.135 | 708 | 1.372 | 475 | 355 | 437 | 508 | 448 | 730 | 560 | 835 | 12 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Freinsilber | Unofficial title | 0 companies |