| Revenue | DKK 1,1M | -4% |
| EBITDA | DKK 147K | +272% |
| Net profit | DKK 37K | +290% |
| Total assets | DKK 1,4M | -18% |
| Equity | DKK 1,1M | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.160 | 596 | 1.364 | 978 | 1.273 | 1.392 | 2.021 | 1.131 | 1.186 | 1.136 |
| Staff expenses | -855 | -807 | -1.021 | -1.027 | -1.010 | -989 | -999 | -1.113 | -1.146 | -988 |
| EBITDA | 220 | -211 | 343 | -50 | 263 | 403 | 1.022 | 18 | 40 | 147 |
| Depreciation & amort. | -0 | -87 | -92 | -112 | -94 | -61 | -59 | -55 | -59 | -94 |
| EBIT | 220 | -298 | 251 | -161 | 169 | 342 | 963 | -37 | -19 | 53 |
| Net financials | 2 | 1 | 0 | -0 | -1 | -0 | -2 | -6 | -5 | -5 |
| Profit before tax | 222 | -298 | 252 | -162 | 169 | 342 | 961 | -43 | -24 | 48 |
| Tax | 57 | -73 | 63 | -35 | 37 | 76 | 213 | -8 | -5 | 11 |
| Net profit | 165 | -224 | 189 | -127 | 132 | 266 | 748 | -34 | -20 | 37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.298 | 886 | 1.229 | 940 | 1.073 | 1.305 | 2.047 | 1.673 | 1.703 | 1.390 |
| Equity | — | 707 | 798 | 571 | 602 | 764 | 1.407 | 1.265 | 1.134 | 1.058 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 244 | 179 | 422 | 369 | 461 | 535 | 640 | 409 | 568 | 332 |
| Total debt | 244 | 179 | 422 | 369 | 461 | 535 | 640 | 409 | 568 | 332 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2002 | — | — | |
NA Unofficial title | Unofficial title | 2023 | — | — |
SB Unofficial title | Unofficial title | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSFIRMAET FIND B SCHMIDT ApS | Audit | 0 companies |
| Niels Anker Michaelsen | Unofficial title | 0 companies |
| Søren Bork Vangsgaard | Unofficial title | 0 companies |