| Revenue | DKK 2,7M | -58% |
| EBITDA | DKK -949K | +80% |
| Net profit | DKK 2,4M | +138% |
| Total assets | DKK 30,1M | +2% |
| Equity | DKK 29,2M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.203 | 4.827 | 3.315 | 2.670 | 2.233 | 4.384 | 3.082 | 7.704 | 3.773 | 4.252 | 3.539 | 6.420 | 2.715 |
| Staff expenses | -5.922 | -5.321 | -3.981 | -4.260 | -3.743 | -3.255 | -7.505 | -3.530 | -6.750 | -2.899 | -4.389 | -11.210 | -3.663 |
| EBITDA | 280 | -632 | -666 | -1.865 | -1.510 | 1.129 | -4.638 | 4.173 | -2.977 | 1.353 | -849 | -4.789 | -949 |
| Depreciation & amort. | -1.045 | -1.060 | -925 | -929 | -1.343 | -1.156 | -1.323 | -1.056 | -789 | -669 | -664 | -306 | -73 |
| EBIT | -764 | -1.693 | -1.590 | -2.794 | -2.853 | -27 | -5.962 | 3.118 | -3.766 | 684 | -1.514 | -5.096 | -1.022 |
| Net financials | -29 | 1.792 | 35 | 2.101 | 7.379 | 1.442 | 629 | -3.557 | 1.248 | -488 | -8.582 | 1.046 | 2.790 |
| Profit before tax | -425 | 100 | -1.555 | -693 | 4.574 | 1.415 | -5.333 | 1.532 | -2.518 | 196 | -6.793 | -4.050 | 2.368 |
| Tax | 184 | -397 | -457 | -630 | -627 | 448 | -1.439 | -35 | -860 | 646 | -1.262 | 2.233 | -0 |
| Net profit | -609 | 497 | -1.099 | -63 | 5.201 | 967 | -3.893 | 1.567 | -1.657 | -449 | -5.530 | -6.283 | 2.368 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.251 | 46.209 | 43.708 | 45.113 | 30.420 | 29.072 | 18.301 | 20.049 | 19.054 | 16.024 | 34.514 | 29.496 | 30.119 |
| Equity | 33.216 | 33.713 | 21.311 | 32.421 | 26.682 | 28.140 | 8.247 | 9.814 | 8.156 | 7.707 | 34.127 | 27.844 | 29.212 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.034 | 12.198 | 22.397 | 12.640 | 3.642 | 731 | 10.054 | 10.235 | 10.897 | 8.317 | 387 | 1.652 | 907 |
| Total debt | 2.034 | 12.198 | 22.397 | 12.640 | 3.642 | 731 | 10.054 | 10.235 | 10.897 | 8.317 | 387 | 1.652 | 907 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
DANSPINE HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |