| Revenue | DKK 540K | -18% |
| EBITDA | DKK -117K | -1775% |
| Net profit | DKK -141K | -581% |
| Total assets | DKK 212K | -10% |
| Equity | DKK -569K | -33% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 382 | 585 | 494 | 457 | 455 | 491 | 504 | 356 | 409 | 427 | 533 | 660 | 540 |
| Staff expenses | -434 | -521 | -466 | -475 | -486 | -435 | -468 | -435 | -508 | -600 | -504 | -653 | -657 |
| EBITDA | -52 | 64 | 28 | -18 | -31 | 55 | 36 | -79 | -98 | -173 | 29 | 7 | -117 |
| Depreciation & amort. | 11 | -0 | -21 | -33 | -33 | -33 | -33 | -26 | -9 | -9 | -9 | -9 | -9 |
| EBIT | -64 | 64 | 7 | -51 | -64 | 22 | 3 | -105 | -108 | -183 | 19 | -2 | -127 |
| Net financials | -3 | -7 | -28 | -11 | -11 | -8 | -4 | -3 | -12 | -10 | -18 | -18 | -15 |
| Profit before tax | -49 | 57 | -5 | -62 | -75 | 15 | -2 | -108 | -120 | -193 | 2 | -21 | -141 |
| Tax | 9 | 18 | 8 | 2 | -19 | 3 | -0 | -24 | 15 | 39 | -0 | -0 | -0 |
| Net profit | -58 | 39 | -13 | -63 | -56 | 11 | -1 | -84 | -135 | -232 | 2 | -21 | -141 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 376 | 498 | 568 | 498 | 488 | 439 | 438 | 350 | 362 | 254 | 264 | 235 | 212 |
| Equity | 125 | 164 | 151 | 88 | 32 | 43 | 42 | -43 | -178 | -409 | -407 | -428 | -569 |
| Long-term debt | 0 | 0 | 148 | 86 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 251 | 334 | 269 | 324 | 427 | 396 | 396 | 393 | 540 | 664 | 672 | 663 | 782 |
| Total debt | 251 | 334 | 417 | 410 | 456 | 396 | 396 | 393 | 540 | 664 | 672 | 663 | 782 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Audit | Audit | 2001 | — | — |
HH Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Petersen | Audit | 0 companies |
| Hans Helge Andersen | Audit | 0 companies |