| Revenue | DKK 39K | -38% |
| EBITDA | DKK -66K | -172% |
| Net profit | DKK -56K | -129% |
| Total assets | DKK 589K | -16% |
| Equity | DKK 419K | -12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.664 | 176 | 176 | 276 | 424 | 67 | 131 | 133 | 201 | 210 | 83 | 63 | 39 |
| Staff expenses | -350 | -121 | -121 | -234 | -340 | -122 | -125 | -121 | -86 | -87 | -87 | -87 | -105 |
| EBITDA | 39 | 93 | 55 | 42 | 84 | -55 | 6 | 12 | 115 | 123 | -4 | -24 | -66 |
| Depreciation & amort. | -9 | 19 | -8 | -11 | -10 | -8 | -11 | -8 | -21 | -21 | -22 | -7 | -6 |
| EBIT | 30 | 74 | 47 | 31 | 74 | -63 | -5 | 4 | 94 | 102 | -26 | -31 | -72 |
| Net financials | -16 | -3 | -4 | -11 | -22 | -5 | -11 | -0 | -1 | -4 | -3 | -0 | 0 |
| Profit before tax | 14 | 71 | 42 | 21 | 52 | -68 | -16 | 3 | 93 | 98 | -29 | -31 | -72 |
| Tax | 3 | 18 | 14 | 5 | 13 | -15 | -6 | 5 | 21 | 22 | -6 | -7 | -16 |
| Net profit | 10 | 53 | 28 | 16 | 39 | -53 | -10 | -2 | 72 | 76 | -22 | -25 | -56 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 445 | 449 | 537 | 625 | 570 | 530 | 464 | 463 | 786 | 680 | 732 | 702 | 589 |
| Equity | 303 | 356 | 384 | 400 | 439 | 386 | 375 | 374 | 446 | 522 | 500 | 475 | 419 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 202 | 94 | 153 | 225 | 131 | 145 | 88 | 89 | 340 | 158 | 233 | 227 | 170 |
| Total debt | 202 | 94 | 153 | 225 | 131 | 145 | 88 | 89 | 340 | 158 | 233 | 227 | 170 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2007 | — | — |
HC | Audit | 2001 | — | — |
SA Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Henrik Rasmussen | Management | 0 companies |
| Henning Carsten Schmidt | Audit | 0 companies |
| SUNBURY ASSETS LIMITED | Founder | 0 companies |