| Revenue | DKK -198K | -16% |
| EBITDA | DKK -490K | -18% |
| Net profit | DKK 66K | -73% |
| Total assets | DKK 1,8M | -14% |
| Equity | DKK 1,7M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -201 | -160 | -170 | -167 | -35 | -29 | -32 | -140 | -219 | -212 | -245 | -235 | -198 |
| Staff expenses | -303 | -375 | -376 | -409 | -230 | -67 | -60 | -60 | -123 | -182 | -185 | -180 | -291 |
| EBITDA | -398 | -535 | -546 | -576 | -265 | -96 | -92 | -200 | -342 | -395 | -429 | -415 | -490 |
| Depreciation & amort. | 53 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -84 |
| EBIT | -451 | -535 | -546 | -576 | -265 | -96 | -92 | -200 | -342 | -395 | -429 | -415 | -574 |
| Net financials | 644 | 597 | 180 | 427 | 580 | 510 | 514 | 377 | 1.084 | 1.031 | 803 | 728 | 658 |
| Profit before tax | 193 | 62 | -366 | -149 | 315 | 414 | 422 | 178 | 742 | 636 | 374 | 313 | 84 |
| Tax | 48 | 16 | -79 | 90 | 67 | 100 | 96 | 41 | 165 | 141 | 86 | 66 | 18 |
| Net profit | 144 | 46 | -287 | -239 | 248 | 314 | 326 | 137 | 577 | 495 | 288 | 247 | 66 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 940 | 944 | 605 | 235 | 314 | 526 | 995 | 646 | 1.190 | 1.523 | 1.968 | 2.113 | 1.814 |
| Equity | 717 | 683 | 347 | 9 | 157 | 367 | 587 | 616 | 1.083 | 1.465 | 1.638 | 1.767 | 1.711 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 223 | 261 | 258 | 226 | 157 | 158 | 404 | 29 | 106 | 58 | 330 | 346 | 95 |
| Total debt | 223 | 261 | 258 | 226 | 157 | 158 | 404 | 29 | 106 | 58 | 330 | 346 | 95 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Lauritzen | Audit | 0 companies |