| Revenue | DKK 770K | -19% |
| EBITDA | DKK -93K | -437% |
| Net profit | DKK -112K | -247% |
| Total assets | DKK 1,6M | -5% |
| Equity | DKK 327K | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 945 | 906 | 630 | 326 | 357 | 808 | 544 | 558 | 954 | 770 |
| Staff expenses | -1.052 | -1.026 | -805 | -416 | -63 | -384 | -232 | -238 | -861 | -753 |
| EBITDA | -107 | -120 | -175 | -90 | 295 | 334 | 201 | 198 | -17 | -93 |
| Depreciation & amort. | -46 | -119 | -76 | -32 | -32 | -40 | -43 | -0 | -0 | -0 |
| EBIT | -153 | -239 | -251 | -121 | 263 | 294 | 158 | 198 | -17 | -93 |
| Net financials | -93 | -93 | -93 | -89 | -81 | -76 | -91 | -54 | -23 | -42 |
| Profit before tax | -246 | -331 | -344 | -210 | 181 | 219 | 66 | 144 | -40 | -135 |
| Tax | 38 | -77 | -0 | 0 | 14 | -0 | 2 | 40 | -8 | -23 |
| Net profit | -285 | -254 | -344 | -211 | 167 | 219 | 64 | 104 | -32 | -112 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.465 | 2.284 | 1.867 | 1.431 | 1.265 | 1.578 | 1.770 | 1.472 | 1.711 | 1.621 |
| Equity | 725 | 470 | 127 | -84 | 83 | 302 | 366 | 471 | 438 | 327 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 708 | 541 | 0 | 0 | 0 |
| Short-term debt | 1.663 | 1.813 | 1.741 | 1.515 | 1.182 | 567 | 862 | 960 | 1.238 | 1.284 |
| Total debt | 1.663 | 1.813 | 1.741 | 1.515 | 1.182 | 1.276 | 1.402 | 960 | 1.238 | 1.284 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Audit | Audit | 2002 | — | — |
KM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Henrik Deiborg | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |