| Revenue | DKK -8K | -74% |
| EBITDA | DKK -410K | -22% |
| Net profit | DKK 6M | +1097% |
| Total assets | DKK 136,8M | -7% |
| Equity | DKK 116,7M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 201 | 260 | 204 | 235 | 314 | 64 | 201 | 13 | 59 | -5 | -61 | 19 | -30 | -8 |
| Staff expenses | -317 | -280 | -260 | -244 | -322 | -335 | -304 | -198 | -308 | -315 | -298 | -305 | -305 | -304 |
| EBITDA | -276 | -252 | -303 | -236 | -8 | -272 | -103 | -185 | -249 | -320 | -359 | -286 | -335 | -410 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | 5 | 67 | 99 | 98 | -0 |
| EBIT | -276 | -252 | -303 | -236 | -8 | -272 | -103 | -185 | -253 | -326 | -425 | -385 | -433 | -410 |
| Net financials | 5.367 | 8.302 | 4.784 | 158 | 5.216 | 4.738 | 20.828 | 9.522 | -3.213 | 15.612 | 13.545 | 14.141 | 975 | 6.438 |
| Profit before tax | 5.091 | 8.050 | 4.481 | -78 | 5.208 | 4.467 | 20.725 | 9.337 | -3.467 | 15.287 | 13.120 | 13.756 | 542 | 6.028 |
| Tax | -26 | -11 | 9 | 5 | 105 | 74 | 69 | 30 | -34 | -34 | -87 | -6 | 40 | 22 |
| Net profit | 5.117 | 8.061 | 4.471 | -83 | 5.103 | 4.393 | 20.656 | 9.307 | -3.432 | 15.321 | 13.207 | 13.762 | 502 | 6.006 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.973 | 43.310 | 47.448 | 45.301 | 50.372 | 52.645 | 72.244 | 80.577 | 76.256 | 135.330 | 147.525 | 150.210 | 146.362 | 136.752 |
| Equity | 34.771 | 42.724 | 47.087 | 44.981 | 50.005 | 52.386 | 72.054 | 80.397 | 76.016 | 90.167 | 102.357 | 115.127 | 113.671 | 116.699 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 507 | 586 | 361 | 320 | 367 | 259 | 190 | 180 | 240 | 163 | 168 | 8.783 | 3.090 | 2.653 |
| Total debt | 507 | 586 | 361 | 320 | 367 | 259 | 190 | 180 | 240 | 163 | 168 | 8.783 | 3.090 | 2.653 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |