| Revenue | DKK 523K | -44% |
| EBITDA | DKK 301K | -42% |
| Net profit | DKK 115K | -61% |
| Total assets | DKK 4M | -1% |
| Equity | DKK 3,9M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.222 | 1.632 | 1.434 | 771 | 696 | 632 | 617 | 893 | 585 | 361 | 528 | 929 | 523 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -496 | -444 | -382 | -349 | -373 | -407 | -222 |
| EBITDA | 251 | -124 | 108 | 195 | 58 | 28 | 121 | 449 | 204 | 11 | 156 | 522 | 301 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -109 | -115 | -115 | -150 | -135 | -147 | -149 |
| EBIT | 251 | -124 | 108 | 195 | 58 | 28 | 12 | 334 | 89 | -139 | 21 | 375 | 152 |
| Net financials | -40 | -14 | -11 | -2 | 0 | -3 | -3 | -4 | -6 | 60 | 7 | 2 | 0 |
| Profit before tax | 211 | -138 | 97 | 193 | 58 | 25 | 9 | 331 | 83 | -79 | 28 | 377 | 152 |
| Tax | 52 | -7 | 29 | 49 | 15 | 2 | 2 | 77 | 19 | 2 | -0 | 83 | 37 |
| Net profit | 159 | -131 | 68 | 144 | 43 | 23 | 7 | 254 | 63 | -81 | 28 | 294 | 115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.900 | 3.668 | 3.615 | 3.449 | 3.461 | 3.438 | 3.369 | 3.701 | 3.663 | 3.469 | 3.519 | 4.000 | 3.975 |
| Equity | 3.059 | 2.928 | 2.996 | 3.140 | 3.183 | 3.206 | 3.213 | 3.467 | 3.531 | 3.450 | 3.478 | 3.784 | 3.924 |
| Long-term debt | 406 | 281 | 153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 428 | 459 | 466 | 309 | 277 | 232 | 156 | 234 | 132 | 19 | 41 | 216 | 51 |
| Total debt | 833 | 740 | 619 | 309 | 277 | 232 | 156 | 234 | 132 | 19 | 41 | 216 | 51 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Hougaard Skipper | Audit | 0 companies |