| Revenue | DKK -102K | -107% |
| EBITDA | DKK -144K | +31% |
| Net profit | DKK -130K | -332% |
| Total assets | DKK 2M | -18% |
| Equity | DKK 1,9M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.672 | 1.826 | 3.518 | — | 1.978 | 1.970 | 2.046 | 1.882 | 1.526 | -102 |
| Staff expenses | -1.537 | -1.592 | -1.514 | -1.581 | -1.661 | -1.656 | -1.743 | -1.709 | -1.734 | -7 |
| EBITDA | 135 | 233 | 13 | 42 | 317 | 314 | 303 | 173 | -208 | -144 |
| Depreciation & amort. | 25 | 25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 110 | 208 | 13 | 42 | 317 | 314 | 303 | 173 | -208 | -144 |
| Net financials | 54 | 74 | 111 | 95 | 20 | 51 | -32 | 75 | 280 | 14 |
| Profit before tax | 163 | 282 | 124 | 137 | 336 | 365 | 271 | 248 | 72 | -130 |
| Tax | 41 | 69 | 34 | 34 | 71 | 80 | 60 | 56 | 16 | -0 |
| Net profit | 123 | 213 | 91 | 103 | 265 | 285 | 211 | 192 | 56 | -130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.691 | 1.793 | 1.959 | 2.169 | 2.265 | 2.540 | 2.771 | 2.887 | 2.397 | 1.970 |
| Equity | 1.047 | 1.212 | 1.254 | 1.308 | 1.522 | 1.755 | 1.914 | 2.051 | 2.052 | 1.922 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 644 | 581 | 705 | 861 | 743 | 784 | 857 | 836 | 345 | 48 |
| Total debt | 644 | 581 | 705 | 861 | 743 | 784 | 857 | 836 | 345 | 48 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Unofficial title | Unofficial title | 2021 | — | — |
AH Unofficial title | Unofficial title | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 | |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Frank Langgaard | Unofficial title | 0 companies |
| Anders Holm Hammer Hansen | Unofficial title | 0 companies |