| Revenue | DKK -127K | +10% |
| EBITDA | DKK -170K | -67% |
| Net profit | DKK 180K | -17% |
| Total assets | DKK 3,5M | +3% |
| Equity | DKK 3,1M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -140 | -136 | -162 | -87 | -105 | -112 | -196 | -116 | -127 |
| Staff expenses | -421 | -452 | -446 | -464 | -464 | -528 | -586 | -767 | -809 | -951 | -53 | -14 | -43 |
| EBITDA | 593 | 510 | -633 | -569 | -595 | -663 | -748 | -854 | -913 | -1.063 | -249 | -102 | -170 |
| Depreciation & amort. | -0 | -0 | -0 | -70 | -70 | -70 | -54 | -60 | -66 | -66 | -60 | -60 | -17 |
| EBIT | 593 | 510 | -633 | -638 | -665 | -733 | -802 | -914 | -979 | -1.129 | -309 | -162 | -187 |
| Net financials | -46 | -47 | 992 | 1.008 | 1.208 | 1.528 | 1.631 | 1.686 | 1.661 | 1.574 | -295 | 422 | 420 |
| Profit before tax | 547 | 463 | 359 | 370 | 544 | 795 | 830 | 772 | 682 | 446 | -605 | 261 | 232 |
| Tax | 127 | 109 | 39 | 82 | 123 | 181 | 185 | 171 | 151 | 97 | -119 | 43 | 52 |
| Net profit | 420 | 354 | 320 | 288 | 420 | 614 | 645 | 601 | 531 | 349 | -486 | 217 | 180 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.090 | 3.241 | 3.612 | 3.560 | 3.252 | 3.076 | 3.379 | 3.743 | 4.024 | 4.126 | 3.284 | 3.345 | 3.456 |
| Equity | — | 1.824 | 1.945 | 2.086 | 2.257 | 2.571 | 2.915 | 3.216 | 3.447 | 3.496 | 2.896 | 2.996 | 3.054 |
| Long-term debt | 235 | 150 | 480 | 52 | 319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 703 | 738 | 767 | 718 | 445 | 281 | 207 | 253 | 306 | 363 | 388 | 350 | 402 |
| Total debt | 938 | 888 | 1.667 | 1.474 | 763 | 281 | 207 | 253 | 306 | 363 | 388 | 350 | 402 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ND | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Damsholt Petersen | Audit | 0 companies |