| Revenue | DKK 166K | -9% |
| EBITDA | DKK -112K | -39% |
| Net profit | DKK -113K | -39% |
| Total assets | DKK 129K | -43% |
| Equity | DKK 43K | -72% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 153 | 247 | 312 | 354 | 237 | 270 | 266 | 378 | 266 | 255 | 273 | 183 | 166 |
| Staff expenses | -309 | -236 | -332 | -325 | -306 | -210 | -143 | -225 | -277 | -268 | -214 | -264 | -278 |
| EBITDA | -156 | 11 | -21 | 29 | -69 | 60 | 123 | 153 | -11 | -14 | 59 | -81 | -112 |
| Depreciation & amort. | 5 | -4 | -2 | -9 | -11 | -9 | -2 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -161 | 7 | -22 | 20 | -79 | 51 | 121 | 153 | -11 | -14 | 59 | -81 | -112 |
| Net financials | -4 | -1 | -3 | -2 | -3 | -2 | -2 | 0 | -0 | -1 | -1 | -0 | -1 |
| Profit before tax | — | 6 | -26 | 18 | -82 | 49 | 119 | 153 | -11 | -15 | 58 | -81 | -113 |
| Tax | 41 | 3 | 1 | 5 | 50 | -0 | -0 | 3 | -0 | -0 | 8 | -0 | -0 |
| Net profit | -205 | 3 | -26 | 13 | -133 | 49 | 119 | 149 | -11 | -15 | 51 | -81 | -113 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 510 | 446 | 354 | 417 | 191 | 202 | 248 | 394 | 458 | 377 | 364 | 228 | 129 |
| Equity | — | 41 | 14 | 27 | -105 | -57 | 63 | 212 | 201 | 187 | 238 | 156 | 43 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 377 | 406 | 340 | 389 | 297 | 259 | 185 | 182 | 257 | 190 | 127 | 71 | 86 |
| Total debt | 377 | 406 | 340 | 389 | 297 | 259 | 185 | 182 | 257 | 190 | 127 | 71 | 86 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Christian Grube | Audit | 0 companies |