| Revenue | DKK -1,1M | -185% |
| EBITDA | DKK -2,1M | -615% |
| Net profit | DKK -2,3M | -1191% |
| Total assets | DKK 464K | -73% |
| Equity | DKK -1,3M | -317% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.941 | -1.890 | 2.655 | 2.117 | 1.839 | 2.310 | 1.345 | -1.150 |
| Staff expenses | -1.194 | -1.165 | -1.193 | -1.273 | -1.088 | -984 | -938 | -945 |
| EBITDA | 747 | -226 | 446 | -774 | -328 | 2.405 | 407 | -2.095 |
| Depreciation & amort. | 65 | -50 | -50 | -50 | -45 | -29 | -65 | 0 |
| EBIT | 682 | -276 | 396 | -824 | -373 | 2.376 | 342 | -2.095 |
| Net financials | -0 | -25 | -25 | -22 | -26 | -49 | -67 | -64 |
| Profit before tax | 681 | -251 | 371 | -846 | -400 | 2.327 | 275 | -2.159 |
| Tax | 180 | -183 | 66 | 4 | -58 | 114 | 60 | 186 |
| Net profit | 502 | -138 | 305 | -849 | -342 | 2.213 | 215 | -2.345 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.477 | 2.212 | 2.522 | 1.704 | 1.218 | 1.082 | 1.723 | 464 |
| Equity | 1.483 | 1.621 | 1.926 | 1.076 | 669 | 118 | 602 | -1.304 |
| Long-term debt | 305 | 26 | 0 | 0 | 0 | 135 | 233 | 79 |
| Short-term debt | 689 | -617 | 596 | 628 | 548 | 829 | 888 | 1.689 |
| Total debt | 994 | -591 | 596 | 628 | 548 | 964 | 1.121 | 1.767 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2002 | — | — | |
SI Audit | Audit | 2004 | — | — |
AB Unofficial title | Unofficial title | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor E. Wagn Nielsen | Audit | 0 companies |
| Steen Ingtrup | Audit | 0 companies |
| Anne Birgitte de Jonquières Gammeljord | Unofficial title | 0 companies |