| Revenue | DKK 184K | -26% |
| EBITDA | DKK -22K | +75% |
| Net profit | DKK -17K | +75% |
| Total assets | DKK 205K | -16% |
| Equity | DKK 167K | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 655 | 544 | 677 | 547 | 530 | 536 | 620 | 631 | 543 | 500 | 415 | 249 | 184 |
| Staff expenses | -522 | -517 | -539 | -534 | -492 | -493 | -529 | -539 | -516 | -498 | -465 | -336 | -206 |
| EBITDA | 132 | 27 | 139 | 13 | 38 | 44 | 91 | 92 | 27 | 2 | -50 | -87 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 132 | 27 | 139 | 13 | 38 | 44 | 91 | 92 | 27 | 2 | -50 | -87 | -22 |
| Net financials | 5 | 3 | -0 | -1 | -2 | -1 | 0 | -0 | -1 | -1 | -1 | 0 | -0 |
| Profit before tax | — | 30 | 139 | 12 | 36 | 43 | 91 | 91 | 26 | 1 | -51 | -87 | -22 |
| Tax | 34 | 7 | 34 | 5 | 8 | 9 | 20 | 21 | 7 | 0 | -11 | -19 | -5 |
| Net profit | 103 | 22 | 104 | 8 | 28 | 33 | 71 | 71 | 20 | 1 | -40 | -68 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 648 | 586 | 725 | 636 | 610 | 578 | 661 | 651 | 652 | 502 | 386 | 245 | 205 |
| Equity | — | 491 | 547 | 504 | 482 | 464 | 481 | 498 | 462 | 406 | 309 | 184 | 167 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 131 | 96 | 178 | 132 | 128 | 114 | 180 | 153 | 189 | 96 | 77 | 61 | 39 |
| Total debt | 131 | 96 | 178 | 132 | 128 | 114 | 180 | 153 | 189 | 96 | 77 | 61 | 39 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Thorbjørn Helmo Madsen | Audit | 0 companies |