| Revenue | DKK 1,7M | -1% |
| EBITDA | DKK -245K | -278% |
| Net profit | DKK -383K | -51% |
| Total assets | DKK 1,9M | -23% |
| Equity | DKK -350K | -61% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.303 | 3.917 | 4.281 | 3.592 | 3.549 | 3.814 | 3.812 | 3.972 | 3.411 | 2.241 | 1.969 | 1.762 | 1.746 |
| Staff expenses | -0 | -1.560 | -2.139 | -2.352 | -2.344 | -2.613 | -2.642 | -2.519 | -2.060 | -2.577 | -2.293 | -1.826 | -1.991 |
| EBITDA | 69 | -3 | 261 | 203 | 333 | 146 | 62 | 312 | 241 | -337 | -325 | -65 | -245 |
| Depreciation & amort. | -0 | -15 | -15 | -15 | -28 | -36 | -78 | -87 | -87 | 87 | -87 | -51 | -87 |
| EBIT | 69 | -18 | 246 | 188 | 304 | 110 | -16 | 225 | 154 | -424 | -412 | -116 | -332 |
| Net financials | -41 | -12 | -6 | -5 | -6 | -20 | -46 | -71 | -99 | -36 | -55 | -138 | -50 |
| Profit before tax | 28 | -30 | 240 | 182 | 299 | 91 | -62 | 154 | 56 | -460 | -467 | -254 | -383 |
| Tax | -0 | -0 | 54 | 39 | 54 | 20 | -0 | 22 | 10 | -0 | -0 | -0 | -0 |
| Net profit | 28 | -30 | 186 | 144 | 245 | 71 | -62 | 132 | 46 | -460 | -467 | -254 | -383 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.044 | 1.873 | 2.042 | 1.537 | 1.843 | 1.533 | 2.002 | 3.237 | 3.348 | 3.305 | 2.708 | 2.434 | 1.868 |
| Equity | 233 | 203 | 388 | 531 | 776 | 847 | 785 | 917 | 963 | 503 | 37 | -217 | -350 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 169 | 0 | 397 | 316 |
| Short-term debt | 1.812 | 1.671 | 1.655 | 1.006 | 1.067 | 686 | 1.217 | 2.319 | 2.385 | 2.632 | 2.672 | 2.255 | 1.903 |
| Total debt | 1.812 | 1.671 | 1.655 | 1.006 | 1.067 | 686 | 1.217 | 2.319 | 2.385 | 2.801 | 2.672 | 2.651 | 2.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Bigler & Kallesøe | Audit | 0 companies |