| Revenue | DKK -169K | -1% |
| EBITDA | DKK -837K | -1% |
| Net profit | DKK 339K | +7% |
| Total assets | DKK 3,2M | +7% |
| Equity | DKK 3M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.474 | 1.386 | 1.653 | 1.762 | -189 | -229 | -207 | -204 | -162 | -171 | -171 | -170 | -169 |
| Staff expenses | -923 | -908 | -970 | -1.112 | -528 | -565 | -590 | -584 | -626 | -663 | -771 | -660 | -668 |
| EBITDA | 551 | 478 | 683 | 650 | -717 | -794 | -796 | -788 | -640 | -834 | -941 | -830 | -837 |
| Depreciation & amort. | -97 | -197 | -202 | -204 | -93 | -36 | -32 | -7 | 74 | -4 | -3 | -0 | -0 |
| EBIT | 455 | 281 | 481 | 446 | -810 | -830 | -828 | -795 | -714 | -838 | -944 | -830 | -837 |
| Net financials | -22 | -17 | 0 | 3 | 1.412 | 1.630 | 842 | 1.309 | 1.280 | 1.127 | 1.093 | 1.237 | 1.274 |
| Profit before tax | 433 | 264 | 481 | 449 | 602 | 800 | 14 | 514 | 566 | 289 | 149 | 406 | 437 |
| Tax | 89 | 61 | 123 | 112 | 135 | 182 | 7 | 118 | 125 | 64 | 36 | 89 | 98 |
| Net profit | 344 | 203 | 358 | 338 | 466 | 617 | 7 | 396 | 441 | 225 | 113 | 317 | 339 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.049 | 1.082 | 1.355 | 1.550 | 1.863 | 2.389 | 2.130 | 2.404 | 2.774 | 2.782 | 2.740 | 2.984 | 3.190 |
| Equity | 695 | 801 | 1.061 | 1.299 | 1.615 | 2.082 | 1.939 | 2.185 | 2.476 | 2.588 | 2.586 | 2.786 | 3.003 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 |
| Short-term debt | 292 | 233 | 272 | 252 | 248 | 307 | 191 | 219 | 296 | 194 | 154 | 198 | 184 |
| Total debt | 292 | 233 | 272 | 252 | 248 | 307 | 191 | 219 | 296 | 194 | 154 | 198 | 188 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kai Ambrosius | Audit | 0 companies |