| Revenue | DKK -430K | +34% |
| EBITDA | DKK -1,5M | -12% |
| Net profit | DKK 10,8M | +25% |
| Total assets | DKK 148,5M | -12% |
| Equity | DKK 146,6M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 258 | 58 | 50 | 35 | -64 | 67 | -85 | -136 | -136 | -286 | -664 | -322 | -430 |
| Staff expenses | -477 | -489 | -522 | -529 | -405 | -455 | -622 | -639 | -664 | -693 | -730 | -978 | -1.029 |
| EBITDA | -219 | -431 | -473 | -495 | -569 | -388 | -707 | -775 | -800 | -978 | -1.799 | -1.300 | -1.459 |
| Depreciation & amort. | -29 | -29 | -29 | -29 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -248 | -460 | -502 | -524 | -569 | -388 | -707 | -775 | -800 | -978 | -1.799 | -1.300 | -1.459 |
| Net financials | 1.702 | 4.260 | 3.705 | 4.712 | 9.453 | 4.724 | 113.794 | 1.245 | 252 | 141.079 | -12.686 | 10.005 | 13.022 |
| Profit before tax | 1.454 | 3.801 | 3.203 | 4.188 | 8.883 | 4.327 | 113.087 | 470 | -548 | 140.101 | -14.485 | 8.705 | 11.563 |
| Tax | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 | 1 | 40 | -0 | 58 | 780 |
| Net profit | 1.454 | 3.801 | 3.203 | 4.188 | 8.883 | 4.328 | 113.087 | 470 | -549 | 140.060 | -14.485 | 8.647 | 10.783 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.432 | 15.719 | 14.928 | 13.767 | 14.444 | 13.675 | 111.155 | 102.643 | 96.105 | 223.816 | 194.808 | 168.153 | 148.454 |
| Equity | 12.769 | 15.669 | 14.872 | 11.399 | 14.283 | 13.610 | 110.697 | 102.168 | 95.618 | 223.679 | 194.194 | 158.841 | 146.624 |
| Long-term debt | 1.875 | 49 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.788 | 0 | 0 | 2.368 | 162 | 65 | 457 | 475 | 487 | 137 | 614 | 9.312 | 1.829 |
| Total debt | 3.663 | 49 | 56 | 2.368 | 162 | 65 | 457 | 475 | 487 | 137 | 614 | 9.312 | 1.829 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2001 | |
| Individual | 50.0% | 50.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Christian Grube | Audit | 0 companies |