| Revenue | DKK -21K | -74% |
| EBITDA | DKK -71K | +67% |
| Net profit | DKK -85K | +63% |
| Total assets | DKK 1,2M | -10% |
| Equity | DKK 784K | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.609 | 1.085 | 621 | 841 | 701 | 800 | 2.205 | 827 | 834 | 780 | 568 | -82 | -21 |
| Staff expenses | -1.282 | -665 | -679 | -640 | -709 | -719 | -560 | -646 | -537 | -674 | -297 | -124 | -50 |
| EBITDA | 393 | 358 | -59 | 201 | -9 | 81 | 352 | 181 | 297 | 106 | 271 | -216 | -71 |
| Depreciation & amort. | -81 | -41 | -15 | -13 | -15 | -14 | -18 | -21 | -39 | -35 | -0 | -0 | -0 |
| EBIT | 312 | 317 | -74 | 188 | -23 | 67 | 334 | 161 | 258 | 70 | 271 | -216 | -71 |
| Net financials | -9 | -7 | -12 | -25 | 1 | 14 | 28 | 17 | -90 | -18 | -23 | -14 | -15 |
| Profit before tax | 303 | 309 | -85 | 163 | -23 | 81 | 362 | 178 | 168 | 53 | 247 | -230 | -86 |
| Tax | 80 | 94 | -21 | 39 | -5 | 18 | 80 | 48 | 38 | 12 | 54 | 0 | -1 |
| Net profit | 223 | 215 | -64 | 124 | -18 | 63 | 282 | 130 | 130 | 41 | 193 | -230 | -85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.596 | 1.812 | 1.430 | 1.640 | 1.492 | 1.512 | 1.754 | 1.897 | 1.763 | 1.637 | 1.658 | 1.344 | 1.210 |
| Equity | 1.006 | 1.124 | 962 | 986 | 867 | 827 | 1.003 | 1.025 | 1.099 | 1.084 | 1.219 | 931 | 784 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 590 | 660 | 462 | 648 | 624 | 682 | 750 | 872 | 664 | 553 | 439 | 413 | 426 |
| Total debt | 590 | 660 | 462 | 648 | 624 | 682 | 750 | 872 | 664 | 553 | 439 | 413 | 426 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AP | Audit | 2001 | — | — |
PG Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Peter Rasmussen | Audit | 0 companies |
| Preben Geert Larsen | Founder | 0 companies |