| Revenue | DKK 1,1M | -31% |
| EBITDA | DKK -464K | +40% |
| Net profit | DKK -650K | +35% |
| Total assets | DKK 1,4M | -47% |
| Equity | DKK -5,3M | -58% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.302 | 1.110 | 1.181 | — | 1.671 | 3.969 | 2.431 | 1.671 | 1.146 |
| Staff expenses | -895 | -892 | -1.196 | -0 | -1.777 | -2.340 | -2.245 | -2.438 | -1.610 |
| EBITDA | 566 | 219 | -15 | 0 | -106 | 1.629 | 186 | -767 | -464 |
| Depreciation & amort. | -17 | -14 | -7 | -0 | -278 | -1.619 | -222 | -222 | -108 |
| EBIT | 549 | 205 | -22 | 0 | -384 | 10 | -36 | -989 | -572 |
| Net financials | -251 | -130 | -167 | 0 | -23 | -9 | -2 | -10 | -49 |
| Profit before tax | 298 | 75 | -189 | 0 | -407 | 0 | -38 | -999 | -621 |
| Tax | 54 | 44 | -10 | -0 | -0 | 0 | -0 | -0 | 29 |
| Net profit | 245 | 30 | -178 | 0 | -407 | 0 | -38 | -999 | -650 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.187 | 6.049 | 5.877 | 0 | 4.468 | 3.416 | 3.009 | 2.668 | 1.415 |
| Equity | -882 | -852 | -1.030 | 0 | -2.347 | -2.347 | -2.385 | -3.384 | -5.349 |
| Long-term debt | 5.158 | 2.792 | 2.792 | 0 | 1.396 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.911 | 4.109 | 4.116 | 0 | 5.419 | 5.763 | 5.394 | 6.052 | 6.764 |
| Total debt | 7.069 | 6.901 | 6.908 | 0 | 6.815 | 5.763 | 5.394 | 6.052 | 6.764 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2003 | — | — | |
GK | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Hast og Richard registreret revisionsanpartsselskab | Audit | 0 companies |
| Gopal Krishan Sawhney | Audit | 0 companies |