| Revenue | DKK 234K | -66% |
| EBITDA | DKK -132K | -153% |
| Net profit | DKK -135K | -173% |
| Total assets | DKK 449K | -48% |
| Equity | DKK 334K | -29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 533 | 550 | 700 | 706 | 532 | 382 | 456 | 474 | 696 | 234 |
| Staff expenses | -474 | -501 | -552 | -468 | -383 | -385 | -399 | -436 | -446 | -366 |
| EBITDA | 60 | 50 | 148 | 238 | 149 | -4 | 57 | 38 | 250 | -132 |
| Depreciation & amort. | -7 | -7 | -6 | -3 | -3 | -1 | -1 | -0 | -4 | -5 |
| EBIT | 53 | 43 | 142 | 235 | 146 | -5 | 56 | 38 | 246 | -137 |
| Net financials | -34 | -34 | -31 | -32 | -34 | -50 | -22 | -7 | -9 | -2 |
| Profit before tax | 19 | 9 | 111 | 203 | 111 | -54 | 34 | 32 | 237 | -135 |
| Tax | 6 | 0 | 28 | 25 | 23 | -19 | 8 | 4 | 53 | -1 |
| Net profit | 12 | 8 | 83 | 150 | 89 | -35 | 26 | 28 | 185 | -135 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.086 | 1.149 | 1.208 | 1.142 | 1.210 | 965 | 793 | 679 | 867 | 449 |
| Equity | 85 | 93 | 176 | 326 | 415 | 380 | 405 | 325 | 468 | 334 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 38 | 0 |
| Short-term debt | 1.001 | 1.056 | 1.032 | 815 | 795 | 585 | 388 | 342 | 359 | 116 |
| Total debt | 1.001 | 1.056 | 1.032 | 815 | 795 | 585 | 388 | 354 | 398 | 116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Iversen | Audit | 0 companies |