| Revenue | DKK 607K | -27% |
| EBITDA | DKK 126K | +296% |
| Net profit | DKK -85K | +58% |
| Total assets | DKK 307K | -58% |
| Equity | DKK -448K | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.895 | 1.476 | 1.359 | 1.961 | 1.661 | 1.255 | 780 | 849 | 1.140 | 1.669 | 1.862 | 829 | 607 |
| Staff expenses | -2.068 | -1.285 | -1.170 | -1.942 | -1.707 | -1.361 | -801 | -694 | -815 | -1.521 | -1.947 | -970 | -481 |
| EBITDA | -149 | 241 | 189 | 19 | -47 | -107 | -21 | 154 | 261 | 148 | -41 | -64 | 126 |
| Depreciation & amort. | 12 | 25 | -2 | -2 | -6 | -6 | -1 | -5 | -10 | -21 | -24 | -30 | -30 |
| EBIT | -160 | 216 | 187 | 17 | -52 | -113 | -22 | 150 | 251 | 127 | -65 | -95 | 96 |
| Net financials | -49 | -58 | -34 | -24 | -32 | -25 | -71 | -51 | -38 | -31 | -34 | -67 | -68 |
| Profit before tax | -209 | 216 | 187 | 17 | -52 | -113 | -22 | 99 | 212 | 97 | -99 | -162 | 29 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -145 | 18 | 25 | 16 | 22 | 38 | 114 |
| Net profit | -209 | 158 | 154 | -7 | -85 | -138 | 52 | 81 | 187 | 81 | -121 | -200 | -85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 320 | 497 | 319 | 710 | 610 | 517 | 421 | 493 | 554 | 817 | 769 | 729 | 307 |
| Equity | -525 | -366 | -213 | -220 | -304 | -442 | -390 | -309 | -122 | -41 | -162 | -363 | -448 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 845 | 863 | 532 | 929 | 914 | 959 | 811 | 802 | 676 | 858 | 931 | 1.092 | 755 |
| Total debt | 845 | 863 | 532 | 929 | 914 | 959 | 811 | 802 | 676 | 858 | 931 | 1.092 | 755 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Ivar Andrup | Audit | 0 companies |