| Revenue | DKK 1,6M | +25% |
| EBITDA | DKK 34K | -89% |
| Net profit | DKK 14K | -93% |
| Total assets | DKK 3,3M | +7% |
| Equity | DKK -86K | +14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | -5 | -4 | -4 | -54 | 2.181 | 886 | 263 | 848 | 1.242 | 1.557 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -1.240 | -694 | -705 | -929 | -923 | -1.523 |
| EBITDA | 3 | -5 | -4 | 39 | -54 | 915 | 193 | -442 | -80 | 320 | 34 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -20 | -8 | -15 | -3 | -18 | -42 | -51 |
| EBIT | 3 | -5 | -4 | 39 | -74 | 908 | 178 | -445 | -98 | 278 | -18 |
| Net financials | 0 | 9 | 16 | 100 | -742 | -121 | -93 | -64 | -32 | -25 | 40 |
| Profit before tax | 3 | 4 | 13 | 139 | -816 | 787 | 85 | -509 | -130 | 253 | 22 |
| Tax | -0 | -0 | -0 | 21 | -44 | 175 | 23 | -110 | -24 | 56 | 8 |
| Net profit | 3 | 4 | 13 | 117 | -772 | 612 | 62 | -399 | -106 | 197 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 589 | 594 | 606 | 728 | 941 | 2.286 | 2.302 | 2.203 | 2.645 | 3.091 | 3.300 |
| Equity | 584 | 589 | 601 | 719 | -467 | 145 | 207 | -192 | -298 | -100 | -86 |
| Long-term debt | 0 | 0 | 0 | 0 | 656 | 684 | 323 | 1.007 | 1.336 | 1.097 | 934 |
| Short-term debt | 5 | 5 | 5 | 9 | 752 | 1.457 | 1.766 | 1.388 | 1.607 | 2.095 | 2.453 |
| Total debt | 5 | 5 | 5 | 9 | 1.408 | 2.141 | 2.090 | 2.395 | 2.943 | 3.192 | 3.387 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nikolajsen Agentur Holding ApS | Company | 20.0% | 0.0% | 2021 |
| Individual | 66.7% | 90.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Albrechtsen | Audit | 0 companies |