| Revenue | DKK 2,5M | +33% |
| EBITDA | DKK 331K | +641% |
| Net profit | DKK 188K | +254% |
| Total assets | DKK 752K | +26% |
| Equity | DKK 17K | +110% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.827 | 1.764 | 2.101 | 1.828 | 1.987 | 1.802 | 1.834 | 1.963 | 1.967 | 2.382 | 2.193 | 1.897 | 2.525 |
| Staff expenses | -1.387 | -1.510 | -1.710 | -1.726 | -1.759 | -1.432 | -1.607 | -1.761 | -1.859 | -2.090 | -2.189 | -1.959 | -2.194 |
| EBITDA | 280 | 133 | 232 | -158 | -31 | 166 | 43 | 53 | 108 | 292 | 4 | -61 | 331 |
| Depreciation & amort. | -80 | -81 | -69 | -61 | -54 | -58 | -67 | -67 | -67 | -67 | -78 | -74 | -72 |
| EBIT | 200 | 53 | 163 | -218 | -84 | 108 | -24 | -13 | 42 | 225 | -74 | -135 | 259 |
| Net financials | -41 | -46 | -35 | -27 | -31 | -34 | -34 | -26 | -16 | -9 | -8 | -20 | -16 |
| Profit before tax | 159 | 6 | 128 | -245 | -115 | 75 | -58 | -39 | 26 | 216 | -82 | -155 | 243 |
| Tax | 40 | -2 | 42 | -5 | -6 | -6 | -0 | -0 | -48 | -18 | -16 | -33 | 55 |
| Net profit | 120 | 8 | 86 | -240 | -109 | 81 | -58 | -39 | 74 | 234 | -66 | -122 | 188 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 754 | 973 | 997 | 724 | 639 | 582 | 793 | 790 | 1.061 | 1.117 | 629 | 595 | 752 |
| Equity | -21 | -13 | 73 | -167 | -276 | -195 | -253 | -292 | -218 | 16 | -50 | -172 | 17 |
| Long-term debt | 0 | 241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 775 | 719 | 885 | 857 | 887 | 755 | 1.046 | 1.082 | 1.279 | 1.101 | 679 | 767 | 735 |
| Total debt | 775 | 960 | 885 | 857 | 887 | 755 | 1.046 | 1.082 | 1.279 | 1.101 | 679 | 767 | 735 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OC Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2000 | |
| Individual | 50.0% | 50.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Collstrup | Audit | 0 companies |