| Revenue | DKK -35K | -111% |
| EBITDA | DKK -85K | -234% |
| Net profit | DKK -92K | -407% |
| Total assets | DKK 509K | -43% |
| Equity | DKK 482K | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 777 | -438 | — | 527 | 429 | 567 | 521 | 408 | 530 | 328 | -35 |
| Staff expenses | -259 | -254 | -0 | -275 | -272 | -266 | -272 | -268 | -277 | -265 | -50 |
| EBITDA | 193 | -84 | 0 | 252 | 157 | 301 | 249 | 140 | 253 | 63 | -85 |
| Depreciation & amort. | 81 | -50 | -0 | -0 | -0 | -15 | -15 | -48 | -53 | -53 | -39 |
| EBIT | 112 | -134 | 0 | 252 | 157 | 286 | 235 | 92 | 200 | 10 | -124 |
| Net financials | 0 | -2 | 0 | 1 | 3 | 14 | 13 | 8 | 15 | 9 | 6 |
| Profit before tax | 112 | -136 | 0 | 253 | 160 | 300 | 248 | 99 | 215 | 20 | -118 |
| Tax | 28 | -34 | -0 | 63 | 38 | 69 | 57 | 36 | 48 | -10 | -26 |
| Net profit | 84 | -102 | 0 | 190 | 122 | 231 | 191 | 63 | 167 | 30 | -92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 715 | 750 | 0 | 0 | 748 | 925 | 1.026 | 887 | 1.001 | 894 | 509 |
| Equity | 556 | 561 | 0 | 0 | 534 | 664 | 751 | 709 | 768 | 687 | 482 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 160 | -188 | 0 | 0 | 213 | 261 | 273 | 168 | 221 | 195 | 27 |
| Total debt | 160 | -188 | 0 | 0 | 213 | 261 | 273 | 168 | 221 | 195 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Audit | Audit | 2005 | — | — |
OG Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Bendt Stendahl | Audit | 0 companies |
| Ole Gregersen | Management | 0 companies |