| Revenue | DKK 1,3M | +76% |
| EBITDA | DKK 438K | -5% |
| Net profit | DKK 124K | -25% |
| Total assets | DKK 21,5M | +20% |
| Equity | DKK 1,9M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 820 | 458 | 442 | 1.290 | 423 | 192 | 446 | 839 | 761 | 1.339 |
| Staff expenses | -305 | -87 | -104 | -800 | -2 | -1 | -0 | -1 | -300 | -900 |
| EBITDA | 515 | 370 | 338 | 490 | 421 | 191 | 446 | 837 | 461 | 438 |
| Depreciation & amort. | 12 | -7 | -5 | -0 | -0 | -0 | -0 | -6 | -10 | -13 |
| EBIT | 503 | 363 | 332 | 490 | 421 | 191 | 446 | 832 | 451 | 426 |
| Net financials | -468 | -308 | -220 | -173 | -110 | -94 | -131 | -290 | -237 | -265 |
| Profit before tax | 35 | 55 | 113 | 317 | 311 | 97 | 315 | 542 | 214 | 161 |
| Tax | 22 | 21 | 35 | 77 | 69 | 22 | 70 | 119 | 47 | 37 |
| Net profit | 13 | 34 | 77 | 240 | 242 | 75 | 245 | 423 | 167 | 124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.686 | 10.317 | 10.384 | 9.626 | 8.798 | 9.400 | 12.133 | 13.395 | 17.947 | 21.503 |
| Equity | 258 | 292 | 369 | 609 | 851 | 926 | 1.172 | 1.594 | 1.761 | 1.885 |
| Long-term debt | 3.931 | 3.433 | 2.987 | 1.716 | 1.806 | 1.822 | 5.131 | 4.695 | 7.395 | 10.091 |
| Short-term debt | 4.497 | 6.593 | 7.027 | 7.301 | 6.140 | 6.652 | 5.830 | 7.085 | 8.772 | 9.503 |
| Total debt | 8.428 | 10.025 | 10.015 | 9.017 | 7.946 | 8.474 | 10.961 | 11.781 | 16.166 | 19.595 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VR Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RZOH ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| VIRUM REVISION ApS | Audit | 0 companies |