| Revenue | DKK -318K | +36% |
| EBITDA | DKK -1,3M | -21% |
| Net profit | DKK 964K | +117% |
| Total assets | DKK 101,7M | -5% |
| Equity | DKK 95,3M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -295 | -243 | -246 | -212 | -179 | -351 | -1.837 | -698 | -654 | -204 | -227 | -234 | -318 |
| Staff expenses | -527 | -562 | -557 | -587 | -737 | -771 | -745 | -665 | -781 | -783 | -801 | -801 | -937 |
| EBITDA | -821 | -806 | -803 | -799 | -917 | -1.122 | -2.582 | -1.363 | -1.435 | -987 | -1.028 | -1.036 | -1.255 |
| Depreciation & amort. | -66 | -73 | -113 | -111 | -138 | -141 | -134 | -166 | -71 | -69 | -69 | -43 | -56 |
| EBIT | -887 | -879 | -916 | -910 | -1.054 | -1.263 | -2.715 | -1.529 | -1.506 | -1.056 | -1.096 | -1.079 | -1.311 |
| Net financials | 6.092 | 3.028 | 13.338 | 12.138 | 5.783 | 10.627 | 8.048 | 11.131 | 7.334 | 22.761 | 572 | -4.634 | 2.295 |
| Profit before tax | 5.204 | 2.149 | 12.422 | 11.228 | 4.729 | 9.364 | 5.333 | 9.602 | 5.828 | 21.705 | -525 | -5.713 | 984 |
| Tax | 70 | -11 | 1.262 | 570 | 2.199 | 1.061 | -13 | 652 | 274 | 1.484 | -0 | -28 | 20 |
| Net profit | 5.134 | 2.160 | 11.160 | 10.658 | 2.530 | 8.303 | 5.346 | 8.950 | 5.553 | 20.221 | -525 | -5.684 | 964 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 57.760 | 59.016 | 72.079 | 83.816 | 77.839 | 81.321 | 80.686 | 87.805 | 93.344 | 109.988 | 105.349 | 106.786 | 101.733 |
| Equity | 57.606 | 57.766 | 66.426 | 74.784 | 75.030 | 78.332 | 79.846 | 85.046 | 88.099 | 105.821 | 102.296 | 94.412 | 95.254 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 154 | 1.250 | 5.653 | 9.019 | 2.780 | 2.954 | 840 | 2.759 | 5.245 | 4.167 | 3.053 | 12.374 | 6.479 |
| Total debt | 154 | 1.250 | 5.653 | 9.019 | 2.780 | 2.954 | 840 | 2.759 | 5.245 | 4.167 | 3.053 | 12.374 | 6.479 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EE Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Ejvind Pedersen | Audit | 0 companies |