| Revenue | DKK -25K | -37% |
| EBITDA | DKK -25K | +37% |
| Net profit | DKK 68K | -12% |
| Total assets | DKK 1,5M | +0% |
| Equity | DKK 1,3M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.253 | 2.128 | 2.251 | 2.416 | 2.418 | 2.262 | 2.536 | 2.521 | 1.463 | -64 | -26 | -40 | -25 |
| Staff expenses | -1.511 | -1.675 | -1.868 | -1.996 | -1.981 | -2.318 | -2.054 | -1.724 | -1.701 | -48 | -0 | -0 | -0 |
| EBITDA | 742 | 452 | 383 | 421 | 437 | -56 | 481 | 797 | -239 | -111 | -26 | -40 | -25 |
| Depreciation & amort. | -79 | -84 | -42 | -87 | -89 | -94 | -88 | -58 | -50 | -3 | -3 | -3 | -3 |
| EBIT | 663 | 368 | 340 | 333 | 348 | -149 | 393 | 740 | -289 | -114 | -29 | -43 | -28 |
| Net financials | 12 | 8 | 6 | 10 | -2 | 14 | -3 | 261 | 409 | 107 | -346 | 140 | 113 |
| Profit before tax | 675 | 376 | 346 | 343 | 347 | -135 | 390 | 1.001 | 120 | -8 | -191 | 99 | 87 |
| Tax | 169 | 94 | 84 | 79 | 76 | -30 | 86 | 238 | 25 | -2 | -42 | 22 | 19 |
| Net profit | 506 | 282 | 262 | 264 | 271 | -106 | 304 | 763 | 95 | -6 | -149 | 77 | 68 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.118 | 1.015 | 1.216 | 1.363 | 1.527 | 1.336 | 1.418 | 2.005 | 2.156 | 1.677 | 1.456 | 1.470 | 1.473 |
| Equity | 841 | 724 | 886 | 1.050 | 1.221 | 1.015 | 1.118 | 1.827 | 1.822 | 1.516 | 1.310 | 1.328 | 1.326 |
| Long-term debt | 0 | 31 | 26 | 21 | 17 | 13 | 10 | 3 | 0 | 2 | 1 | 1 | 0 |
| Short-term debt | 240 | 265 | 297 | 286 | 288 | 322 | 300 | 178 | 328 | 160 | 146 | 142 | 148 |
| Total debt | 240 | 265 | 297 | 286 | 288 | 322 | 300 | 178 | 328 | 160 | 146 | 142 | 148 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 | |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bagger | Board of Directors | 0 companies |
| Andreas Steenholt Niklassen | Board of Directors | 0 companies |
| Tobias Steenholt Niklassen | Board of Directors | 0 companies |