| Revenue | DKK 133K | -256% |
| EBITDA | DKK -527K | -594% |
| Net profit | DKK -506K | -113% |
| Total assets | DKK 41M | -4% |
| Equity | DKK 40M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -59 | -42 | -8 | 87 | 76 | 52 | 2 | -16 | 135 | 34 | 57 | -85 | 133 |
| Staff expenses | -0 | -0 | -250 | -0 | -300 | -535 | -333 | -374 | -398 | -444 | -549 | -583 | -660 |
| EBITDA | -59 | -42 | -258 | 87 | -224 | -482 | -330 | -390 | -263 | -410 | -492 | 107 | -527 |
| Depreciation & amort. | -18 | -18 | -31 | -31 | -31 | -31 | -140 | -140 | -140 | -164 | -140 | 387 | -31 |
| EBIT | -77 | -60 | -289 | 56 | -255 | -514 | -470 | -530 | -403 | -574 | -632 | -281 | -559 |
| Net financials | 0 | 5.292 | 15.936 | 3.012 | 3.093 | 1.471 | -1.829 | 4.063 | 3.827 | 4.998 | -2.463 | 5.414 | -80 |
| Profit before tax | 2.427 | 5.233 | 15.646 | 3.067 | 2.837 | 957 | -2.299 | 3.533 | 3.424 | 4.424 | -3.095 | 5.133 | -638 |
| Tax | -0 | 17 | 419 | 664 | 461 | 88 | -414 | 785 | 673 | 987 | -666 | 1.146 | -132 |
| Net profit | 2.407 | 5.215 | 15.228 | 2.403 | 2.376 | 869 | -1.885 | 2.749 | 2.751 | 3.438 | -2.429 | 3.988 | -506 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.914 | 27.533 | 37.686 | 38.241 | 40.053 | 40.323 | 37.323 | 40.020 | 43.142 | 44.912 | 40.507 | 42.820 | 40.994 |
| Equity | 21.616 | 24.231 | 34.425 | 34.621 | 36.947 | 37.624 | 34.874 | 37.569 | 40.210 | 41.947 | 38.518 | 41.506 | 40.000 |
| Long-term debt | 0 | 2.951 | 2.751 | 2.639 | 2.527 | 2.413 | 2.297 | 2.180 | 2.063 | 1.945 | 1.830 | 915 | 813 |
| Short-term debt | 268 | 325 | 490 | 980 | 580 | 287 | 151 | 253 | 855 | 1.013 | 159 | 400 | 182 |
| Total debt | 268 | 3.276 | 3.241 | 3.620 | 3.107 | 2.699 | 2.448 | 2.434 | 2.918 | 2.959 | 1.989 | 1.314 | 994 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| TV Revision | Audit | 0 companies |