| Revenue | DKK -70K | -171% |
| EBITDA | DKK -70K | -173% |
| Net profit | DKK 20K | -80% |
| Total assets | DKK 5,5M | +34% |
| Equity | DKK 2,4M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.723 | 4.313 | 2.581 | 3.075 | 1.617 | 1.941 | 2.050 | 1.328 | 1.194 | 252 | 57 | 98 | -70 |
| Staff expenses | -4.206 | -3.897 | -2.353 | -1.585 | -1.580 | -1.931 | -1.973 | -1.515 | -1.006 | -189 | -1 | -3 | -0 |
| EBITDA | 517 | 416 | 228 | 1.491 | 37 | 10 | 78 | -187 | 188 | 64 | 56 | 96 | -70 |
| Depreciation & amort. | -203 | -181 | -32 | -32 | -44 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 314 | 236 | 196 | 1.459 | -7 | 10 | 78 | -187 | 188 | 64 | 56 | 96 | -70 |
| Net financials | -66 | -30 | -91 | 15 | 85 | 127 | 62 | 23 | 10 | -6 | -6 | 32 | 96 |
| Profit before tax | 248 | 206 | 105 | 1.474 | 78 | 137 | 139 | -165 | 198 | 57 | 50 | 127 | 25 |
| Tax | 118 | 126 | 40 | -131 | -79 | -88 | 32 | -75 | 82 | 13 | 11 | 29 | 6 |
| Net profit | 130 | 80 | 65 | 1.605 | 157 | 225 | 108 | -90 | 116 | 45 | 39 | 99 | 20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.508 | 9.833 | 7.892 | 7.686 | 8.619 | 6.289 | 3.981 | 3.872 | 3.795 | 3.935 | 3.497 | 4.141 | 5.550 |
| Equity | 2.957 | 3.038 | 3.102 | 4.707 | 4.864 | 5.089 | 2.197 | 2.107 | 2.224 | 2.268 | 2.307 | 2.406 | 2.426 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.550 | 6.795 | 4.790 | 2.978 | 3.755 | 1.199 | 1.784 | 1.765 | 1.571 | 1.667 | 1.190 | 1.735 | 3.124 |
| Total debt | 7.550 | 6.795 | 4.790 | 2.978 | 3.755 | 1.199 | 1.784 | 1.765 | 1.571 | 1.667 | 1.190 | 1.735 | 3.124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AU Management | Management | 2002 | — | — |
SB Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ITAVIS HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Udengård Bendix | Management | 0 companies |
| Stig Bendix Bendixen | Management | 0 companies |