| Revenue | DKK 137K | — |
| EBITDA | DKK 18K | +138% |
| Net profit | DKK 8K | +115% |
| Total assets | DKK 268K | +1% |
| Equity | DKK 72K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.428 | 1.602 | 1.690 | 1.236 | 879 | 675 | 466 | 492 | 431 | 914 | 750 | — | 137 |
| Staff expenses | -932 | -1.114 | -1.205 | -978 | -568 | -419 | -218 | -242 | -319 | -518 | -325 | -206 | -105 |
| EBITDA | 123 | 132 | 164 | -44 | 55 | 43 | 60 | 41 | 88 | 103 | 151 | -47 | 18 |
| Depreciation & amort. | -19 | -10 | -43 | -15 | -10 | -9 | -8 | -7 | -7 | -6 | -6 | -5 | -5 |
| EBIT | 103 | 121 | 122 | -58 | 45 | 34 | 52 | 34 | 82 | 97 | 145 | -52 | 13 |
| Net financials | -12 | -6 | -9 | -25 | -37 | -19 | -15 | -13 | -18 | -2 | -3 | -4 | -5 |
| Profit before tax | 91 | 115 | 113 | -84 | 8 | 15 | 36 | 20 | 64 | 89 | 143 | -56 | 8 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -91 | -115 | -113 | -84 | 8 | 15 | 36 | 20 | 64 | 89 | 143 | -56 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 543 | 585 | 536 | 712 | 679 | 409 | 317 | 322 | 384 | 678 | 437 | 266 | 268 |
| Equity | -314 | -199 | -86 | -178 | -162 | -147 | -133 | -111 | -57 | -57 | 70 | 64 | 72 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 857 | 784 | 622 | 890 | 841 | 557 | 450 | 433 | 441 | 735 | 366 | 202 | 196 |
| Total debt | 857 | 784 | 622 | 890 | 841 | 557 | 450 | 433 | 441 | 735 | 366 | 202 | 196 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB | Audit | 1999 | — | — |
CL | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Bergmann Hansen | Audit | 0 companies |
| Carsten Leonhard Knudsen | Audit | 0 companies |