| Revenue | DKK -85K | -111% |
| EBITDA | DKK -386K | -367% |
| Net profit | DKK -364K | -408% |
| Total assets | DKK 604K | -50% |
| Equity | DKK 507K | -45% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 985 | 977 | 875 | 462 | 549 | 551 | 850 | 1.058 | 1.226 | 760 | -85 |
| Staff expenses | -440 | -400 | -360 | -426 | -419 | -486 | -812 | -665 | -653 | -616 | -300 |
| EBITDA | 16 | -4 | -10 | 36 | 130 | 65 | 38 | 393 | 573 | 144 | -386 |
| Depreciation & amort. | -10 | -0 | -0 | -11 | -11 | -11 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6 | -4 | -10 | 25 | 119 | 54 | 38 | 393 | 573 | 144 | -386 |
| Net financials | -0 | 0 | 0 | -1 | -1 | -0 | -0 | -0 | -1 | -4 | -5 |
| Profit before tax | 6 | -3 | -10 | 24 | 118 | 54 | 38 | 393 | 647 | 165 | -391 |
| Tax | 6 | 12 | 0 | 1 | 33 | 35 | 11 | 89 | 154 | 47 | -27 |
| Net profit | 0 | -15 | -10 | 23 | 85 | 19 | 27 | 304 | 492 | 118 | -364 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 381 | 336 | 296 | 257 | 366 | 362 | 293 | 893 | 1.502 | 1.210 | 604 |
| Equity | 280 | 216 | 156 | 179 | 214 | 181 | 155 | 430 | 867 | 929 | 507 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 101 | 120 | 140 | 78 | 153 | 181 | 138 | 463 | 616 | 254 | 97 |
| Total debt | 101 | 120 | 140 | 78 | 153 | 181 | 138 | 463 | 616 | 254 | 97 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Eskild Herbert Schjerning | Audit | 0 companies |