| Revenue | DKK 5,5M | -13% |
| EBITDA | DKK 902K | -56% |
| Net profit | DKK 853K | -57% |
| Total assets | DKK 7,2M | +2% |
| Equity | DKK 3,1M | -5% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.609 | 1.079 | 1.875 | 2.268 | 2.313 | 3.702 | 3.998 | 5.212 | 5.353 | 4.879 | 6.371 | 5.533 |
| Staff expenses | -2.504 | -1.168 | -1.687 | -1.783 | -2.289 | -3.279 | -3.261 | -3.577 | -3.421 | -3.506 | -3.958 | -4.273 |
| EBITDA | 1.024 | -186 | 109 | 325 | -179 | 200 | 447 | 1.416 | 1.664 | 1.060 | 2.056 | 902 |
| Depreciation & amort. | -100 | -100 | -103 | -103 | -146 | -46 | -125 | -63 | -58 | -53 | -65 | -63 |
| EBIT | 924 | -286 | 6 | 222 | -325 | 154 | 323 | 1.352 | 1.606 | 1.007 | 1.991 | 839 |
| Net financials | 12 | 6 | -12 | -2 | -10 | -6 | -72 | -35 | -42 | -45 | -16 | 14 |
| Profit before tax | 936 | -280 | -6 | 220 | -335 | 148 | 250 | 1.318 | 1.564 | 962 | 1.975 | 853 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 936 | -280 | -6 | 220 | -335 | 148 | 250 | 1.318 | 1.564 | 962 | 1.975 | 853 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.866 | 2.502 | 2.433 | 1.563 | 2.033 | 2.296 | 4.366 | 4.566 | 4.834 | 5.479 | 7.035 | 7.165 |
| Equity | 1.436 | 657 | 651 | 871 | 536 | 684 | 934 | 2.022 | 2.585 | 2.247 | 3.222 | 3.075 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 768 | 729 | 691 | 651 | 612 | 572 |
| Short-term debt | 2.429 | 1.846 | 1.782 | 692 | 1.497 | 1.612 | 2.664 | 1.815 | 1.558 | 2.581 | 3.202 | 3.518 |
| Total debt | 2.429 | 1.846 | 1.782 | 692 | 1.497 | 1.612 | 3.432 | 2.544 | 2.248 | 3.232 | 3.813 | 4.090 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Bak Møgelvang | Board of Directors | 0 companies |
| Dennis Kruhl Schøler | Chairman | 0 companies |