| Revenue | DKK 603K | +40% |
| EBITDA | DKK 260K | +259% |
| Net profit | DKK 93K | +137% |
| Total assets | DKK 1,4M | -22% |
| Equity | DKK 167K | +125% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.693 | 1.457 | 1.574 | 1.439 | 1.703 | 1.721 | 882 | 661 | 431 | 603 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -412 | -597 | -594 | -342 |
| EBITDA | 240 | 10 | 394 | 137 | 392 | 232 | 471 | 65 | -163 | 260 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -74 | -74 | -76 | -91 | -93 | -93 |
| EBIT | 240 | 10 | 394 | 137 | 319 | 158 | 395 | -26 | -256 | 167 |
| Net financials | -101 | -105 | -106 | -83 | -77 | -56 | -54 | -50 | -69 | -49 |
| Profit before tax | 139 | -96 | 288 | 54 | 242 | 102 | 341 | -76 | -325 | 119 |
| Tax | 38 | -40 | 3 | -5 | -34 | -0 | 76 | -15 | -72 | 26 |
| Net profit | 100 | -55 | 285 | 59 | 276 | 102 | 265 | -61 | -253 | 93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.171 | 6.106 | 6.120 | 6.214 | 6.278 | 6.430 | 2.040 | 1.959 | 1.800 | 1.399 |
| Equity | 3.637 | 3.516 | 3.583 | 3.593 | 3.869 | 3.885 | 546 | 383 | 74 | 167 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.700 | 1.753 | 1.646 | 1.737 | 1.641 | 1.779 | 1.404 | 1.500 | 1.722 | 1.201 |
| Total debt | 1.700 | 1.753 | 1.696 | 1.787 | 1.641 | 1.779 | 1.404 | 1.500 | 1.722 | 1.201 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Bergmann Hansen | Audit | 0 companies |