| Revenue | DKK 459K | +44% |
| EBITDA | DKK -214K | -2348% |
| Net profit | DKK -157K | -5394% |
| Total assets | DKK 1,6M | +5% |
| Equity | DKK 1,1M | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -895 | 838 | 733 | 646 | 762 | 796 | 876 | 146 | 160 | 321 | 467 | 318 | 459 |
| Staff expenses | -389 | -345 | -543 | -316 | -337 | -501 | -467 | -131 | -105 | -216 | -290 | -308 | -673 |
| EBITDA | -140 | 94 | -201 | 19 | 46 | 36 | 199 | 15 | 55 | 56 | 177 | 10 | -214 |
| Depreciation & amort. | -27 | -36 | -34 | -34 | -34 | -15 | -3 | -52 | -29 | -3 | -2 | -0 | -0 |
| EBIT | -167 | 58 | -235 | -15 | 12 | 21 | 196 | -37 | 27 | 54 | 175 | 10 | -214 |
| Net financials | -8 | -12 | 791 | 248 | 4 | -5 | -4 | -3 | -4 | 53 | 922 | -5 | 14 |
| Profit before tax | -159 | 47 | 556 | 233 | 16 | 16 | 192 | -40 | 23 | 106 | 1.097 | 5 | -200 |
| Tax | -41 | 10 | 140 | 57 | 4 | 5 | 43 | -8 | 6 | 11 | 39 | 2 | -43 |
| Net profit | -117 | 36 | 416 | 177 | 13 | 11 | 149 | -32 | 17 | 95 | 1.058 | 3 | -157 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | -633 | 594 | 1.150 | 997 | 777 | 791 | 831 | 651 | 557 | 615 | 1.648 | 1.481 | 1.555 |
| Equity | 307 | 343 | 758 | 737 | 648 | 659 | 702 | 562 | 479 | 574 | 1.518 | 1.403 | 1.124 |
| Long-term debt | -174 | 135 | 86 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -142 | 102 | 290 | 203 | 114 | 116 | 110 | 79 | 72 | 40 | 131 | 78 | 432 |
| Total debt | -316 | 237 | 375 | 243 | 114 | 116 | 110 | 79 | 72 | 40 | 131 | 78 | 432 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ken Woiremose Clausen | Audit | 0 companies |