| Revenue | DKK 1,3M | -42% |
| EBITDA | DKK 73K | -91% |
| Net profit | DKK -43K | -107% |
| Total assets | DKK 759K | -45% |
| Equity | DKK 463K | -41% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 892 | 1.013 | 779 | 885 | 1.159 | 1.005 | 1.160 | 1.542 | 2.180 | 1.259 |
| Staff expenses | -766 | -883 | -869 | -861 | -904 | -982 | -1.149 | -1.193 | -1.403 | -1.433 |
| EBITDA | 126 | 130 | -90 | 24 | 255 | 24 | 10 | 350 | 777 | 73 |
| Depreciation & amort. | -14 | -5 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | 124 |
| EBIT | 112 | 125 | -95 | 20 | 255 | 24 | 10 | 350 | 777 | -51 |
| Net financials | -1 | -1 | 0 | 0 | -2 | -2 | -3 | -2 | -2 | -8 |
| Profit before tax | 111 | 124 | -94 | 20 | 253 | 22 | 8 | 348 | 775 | -58 |
| Tax | 28 | 31 | -22 | 4 | 56 | 5 | 2 | 81 | 172 | -15 |
| Net profit | 83 | 93 | -72 | 16 | 197 | 17 | 5 | 267 | 603 | -43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 319 | 434 | 279 | 344 | 604 | 461 | 366 | 856 | 1.381 | 759 |
| Equity | 177 | 270 | 101 | 117 | 315 | 230 | 132 | 399 | 786 | 463 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 136 | 146 | 177 | 226 | 280 | 220 | 220 | 441 | 583 | 296 |
| Total debt | 136 | 146 | 177 | 226 | 280 | 220 | 220 | 441 | 583 | 296 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DB Unofficial title | Unofficial title | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Børge Larsen | Unofficial title | 0 companies |