| Revenue | DKK -40K | -14% |
| EBITDA | DKK -40K | +14% |
| Net profit | DKK -99K | -152% |
| Total assets | DKK 718K | -24% |
| Equity | DKK 694K | -24% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.005 | 1.813 | 1.852 | 1.722 | 1.383 | 972 | 335 | 81 | -21 | -47 | -40 |
| Staff expenses | -1.563 | -1.567 | -729 | -794 | -850 | -627 | -413 | -295 | -1 | -0 | -0 |
| EBITDA | 441 | 246 | 1.181 | 927 | 534 | 345 | -79 | -214 | -22 | -47 | -40 |
| Depreciation & amort. | -351 | -392 | 29 | -75 | -70 | -40 | -20 | -20 | -36 | -0 | -0 |
| EBIT | 91 | -146 | 1.152 | 852 | 464 | 305 | -99 | -235 | -58 | -47 | -40 |
| Net financials | 39 | 97 | 81 | 45 | 39 | 3 | -63 | 196 | 171 | 237 | -59 |
| Profit before tax | 130 | -49 | 1.233 | 897 | 503 | 308 | -162 | -39 | 113 | 190 | -99 |
| Tax | 32 | -19 | 278 | 230 | 122 | 68 | -36 | 24 | 0 | -0 | -0 |
| Net profit | 98 | -30 | 955 | 667 | 380 | 241 | -127 | -63 | 113 | 190 | -99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.516 | 2.336 | 2.843 | 2.610 | 2.249 | 1.652 | 1.447 | 899 | 860 | 939 | 718 |
| Equity | 2.197 | 2.071 | 2.396 | 2.163 | 1.913 | 1.524 | 1.292 | 829 | 831 | 908 | 694 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 298 | 265 | 447 | 447 | 336 | 117 | 155 | 71 | 29 | 31 | 24 |
| Total debt | 298 | 265 | 447 | 447 | 336 | 117 | 155 | 71 | 29 | 31 | 24 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meisner | Management | 0 companies |