| Revenue | DKK 1,4M | -30% |
| EBITDA | DKK -356K | -290% |
| Net profit | DKK -343K | -357% |
| Total assets | DKK 1,1M | -30% |
| Equity | DKK 106K | -76% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.121 | 2.308 | 3.399 | 3.562 | 4.494 | 4.350 | 5.132 | 4.460 | 1.490 | 2.030 | 1.429 |
| Staff expenses | -1.723 | -2.190 | -2.080 | -2.925 | -3.665 | -4.454 | -4.236 | -4.255 | -2.988 | -2.121 | -1.785 |
| EBITDA | 397 | 96 | 1.319 | 637 | 788 | -104 | 842 | 205 | -1.498 | -91 | -356 |
| Depreciation & amort. | 111 | 63 | 99 | 115 | 124 | -144 | -143 | -121 | -55 | -20 | -0 |
| EBIT | 286 | 32 | 1.220 | 523 | 664 | -247 | 699 | 83 | -1.553 | -111 | -356 |
| Net financials | -91 | -49 | -36 | -10 | -13 | -16 | -20 | -20 | -15 | -15 | -68 |
| Profit before tax | 196 | -16 | 1.184 | 513 | 651 | -263 | 679 | 64 | -1.568 | -126 | -424 |
| Tax | 52 | 1 | 286 | 111 | 148 | -51 | 159 | 20 | -343 | -51 | -82 |
| Net profit | 144 | -17 | 898 | 402 | 503 | -212 | 521 | 43 | -1.224 | -75 | -342 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.727 | 3.465 | 4.060 | 2.482 | 3.098 | 3.128 | 4.411 | 3.158 | 1.914 | 1.620 | 1.141 |
| Equity | 138 | 121 | 1.019 | 1.370 | 1.823 | 1.508 | 1.922 | 1.858 | 523 | 448 | 106 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 183 | 183 | 189 |
| Short-term debt | 1.550 | 3.304 | 2.945 | 912 | 1.102 | 1.499 | 2.208 | 999 | 1.209 | 989 | 846 |
| Total debt | 1.550 | 3.304 | 2.945 | 912 | 1.102 | 1.499 | 2.208 | 999 | 1.391 | 1.172 | 1.036 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LU | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 | |
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ulrich Henriksen | Audit | 0 companies |