| Revenue | DKK 439K | +17% |
| EBITDA | DKK -11K | +94% |
| Net profit | DKK -37K | +79% |
| Total assets | DKK 335K | +6% |
| Equity | DKK -71K | -109% |
| Employees | 1 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 252 | 526 | -41 | -78 | -56 | -61 | -72 | 331 | 757 | 377 | 439 |
| Staff expenses | -355 | -378 | -415 | -421 | -455 | -513 | -509 | -467 | -571 | -565 | -450 |
| EBITDA | -103 | 147 | -456 | -512 | -511 | -574 | -581 | -137 | 186 | -188 | -11 |
| Depreciation & amort. | 7 | 17 | -17 | -0 | -0 | -0 | -0 | -0 | -8 | -32 | -32 |
| EBIT | -110 | 130 | -474 | -512 | -511 | -574 | -581 | -137 | 178 | -220 | -42 |
| Net financials | -14 | -16 | 568 | 751 | 527 | 855 | 331 | 0 | -1 | -2 | -4 |
| Profit before tax | -68 | 114 | 94 | 212 | 15 | 281 | -182 | -137 | 177 | -222 | -46 |
| Tax | 28 | 31 | 24 | 53 | 5 | 62 | 34 | -23 | 40 | -48 | -9 |
| Net profit | -96 | 83 | 69 | 158 | 10 | 219 | -216 | -113 | 136 | -174 | -37 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 195 | 223 | 561 | 459 | 364 | 510 | 247 | 162 | 300 | 315 | 335 |
| Equity | -106 | -23 | 46 | 205 | 165 | 384 | 117 | 4 | 140 | -34 | -71 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 301 | 246 | 508 | 251 | 199 | 125 | 130 | 159 | 160 | 349 | 406 |
| Total debt | 301 | 246 | 508 | 251 | 199 | 125 | 130 | 159 | 160 | 349 | 406 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2001 | — | — |
JM Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Heidi Maak Glinvad | Management | 0 companies |
| John Møller Lund | Audit | 0 companies |