| Revenue | DKK 24K | -66% |
| EBITDA | DKK 24K | +115% |
| Net profit | DKK -158K | -118% |
| Total assets | DKK 8,1M | -5% |
| Equity | DKK 8,1M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.330 | 4.480 | 5.744 | 2.462 | 301 | 363 | 50 | 71 | 24 |
| Staff expenses | -1.531 | -1.596 | -1.702 | -1.128 | -141 | -174 | -95 | -30 | -0 |
| EBITDA | 840 | 1.697 | 327 | 1.334 | 160 | 158 | -44 | 11 | 24 |
| Depreciation & amort. | -276 | -172 | -107 | -29 | -29 | -2 | -26 | -0 | -0 |
| EBIT | 563 | 1.525 | 220 | 1.304 | 131 | 156 | -70 | 11 | 24 |
| Net financials | 95 | 41 | 268 | 119 | 408 | 384 | -259 | 1.002 | -182 |
| Profit before tax | 659 | 1.566 | 488 | 1.424 | 539 | 540 | -329 | 1.013 | -158 |
| Tax | 201 | 387 | 91 | 335 | 126 | 119 | 3 | 148 | -0 |
| Net profit | 457 | 1.180 | 398 | 1.089 | 413 | 422 | -332 | 865 | -158 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.923 | 5.980 | 6.222 | 7.377 | 7.662 | 7.974 | 7.588 | 8.539 | 8.144 |
| Equity | 4.650 | 5.729 | 6.077 | 7.115 | 7.478 | 7.875 | 7.518 | 8.358 | 8.144 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 145 | 212 | 145 | 249 | 170 | 89 | 56 | 181 | 0 |
| Total debt | 145 | 212 | 145 | 249 | 170 | 89 | 56 | 181 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW | Audit | 1998 | — | — |
OC Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Ken Woiremose Clausen | Audit | 0 companies |
| Ole Christian Levin | Audit | 0 companies |