| Revenue | DKK 672K | +25% |
| EBITDA | DKK -12K | +94% |
| Net profit | DKK -62K | +71% |
| Total assets | DKK 3,1M | +2% |
| Equity | DKK 288K | -18% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 877 | 462 | 1.385 | 733 | 559 | 1.615 | 676 | 723 | 537 | 672 |
| Staff expenses | -598 | -454 | -528 | -601 | -626 | -776 | -789 | -743 | -748 | -684 |
| EBITDA | 279 | 7 | 656 | 133 | -67 | 840 | -112 | -20 | -211 | -12 |
| Depreciation & amort. | 109 | 97 | -95 | 95 | 80 | -78 | -70 | -42 | -36 | -36 |
| EBIT | 170 | -90 | 561 | 37 | -147 | 762 | -183 | -62 | -248 | -48 |
| Net financials | -146 | -109 | -117 | -110 | -60 | -54 | -32 | -8 | -14 | -20 |
| Profit before tax | 261 | -65 | 444 | -73 | -207 | 708 | -215 | -71 | -261 | -68 |
| Tax | 119 | 67 | 136 | -13 | -20 | 277 | 5 | -39 | -49 | -6 |
| Net profit | 143 | -132 | 308 | -60 | -187 | 430 | -219 | -32 | -212 | -62 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.028 | 3.927 | 4.039 | 4.065 | 3.446 | 4.079 | 3.490 | 3.248 | 3.032 | 3.088 |
| Equity | 625 | 493 | 801 | 706 | 434 | 865 | 594 | 562 | 350 | 288 |
| Long-term debt | 2.634 | 2.634 | 2.634 | 2.634 | 2.634 | 2.634 | 2.632 | 2.498 | 2.249 | 2.123 |
| Short-term debt | 769 | 800 | 604 | 725 | 377 | 581 | 264 | 188 | 433 | 677 |
| Total debt | 3.403 | 3.434 | 3.238 | 3.359 | 3.011 | 3.215 | 2.896 | 2.686 | 2.682 | 2.800 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS | Audit | 2008 | — | — |
PA Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Søren Kappelhøj | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |