| Revenue | DKK 676K | -44% |
| EBITDA | DKK -199K | -162% |
| Net profit | DKK -162K | -167% |
| Total assets | DKK 1,4M | -10% |
| Equity | DKK 864K | -25% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.145 | 766 | 1.377 | 869 | 1.157 | 635 | 808 | 1.716 | 1.038 | 734 | 803 | 1.217 | 676 |
| Staff expenses | -1.054 | -990 | -1.029 | -984 | -944 | -698 | -790 | -893 | -889 | -895 | -897 | -895 | -875 |
| EBITDA | 91 | -224 | 348 | -115 | 213 | -63 | 19 | 823 | 149 | -161 | -94 | 322 | -199 |
| Depreciation & amort. | -17 | -14 | -12 | -24 | -24 | -12 | -12 | -12 | -0 | -1 | -2 | -2 | -2 |
| EBIT | 74 | -238 | 336 | -139 | 189 | -75 | 7 | 811 | 149 | -162 | -96 | 320 | -201 |
| Net financials | 35 | 25 | 15 | 17 | 17 | 11 | 13 | -4 | -7 | -4 | -2 | -8 | -5 |
| Profit before tax | 109 | -213 | 350 | -122 | 205 | -64 | 20 | 807 | 142 | -165 | -98 | 312 | -207 |
| Tax | 30 | -51 | 89 | -26 | 47 | -12 | 5 | 179 | 33 | -35 | -21 | 70 | -45 |
| Net profit | 80 | -162 | 261 | -96 | 158 | -52 | 15 | 628 | 109 | -131 | -78 | 242 | -162 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.125 | 880 | 1.398 | 1.066 | 1.207 | 962 | 1.526 | 1.766 | 1.552 | 1.226 | 1.196 | 1.565 | 1.416 |
| Equity | 774 | 515 | 777 | 581 | 739 | 584 | 598 | 1.226 | 1.224 | 980 | 903 | 1.145 | 864 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 350 | 365 | 621 | 485 | 466 | 378 | 928 | 540 | 328 | 246 | 293 | 410 | 552 |
| Total debt | 350 | 365 | 621 | 485 | 466 | 378 | 928 | 540 | 328 | 246 | 293 | 410 | 552 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Bettina Rahbek | Board of Directors | 0 companies |
| Agnete Bendsen | Board of Directors | 0 companies |