| Revenue | DKK 705K | -39% |
| EBITDA | DKK 270K | -62% |
| Net profit | DKK 151K | -73% |
| Total assets | DKK 8M | +3% |
| Equity | DKK 7,4M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.811 | 3.080 | 1.172 | 1.335 | 1.839 | 1.968 | 1.997 | 1.607 | 2.189 | 1.674 | 1.003 | 1.146 | 705 |
| Staff expenses | -997 | -888 | -783 | -765 | -867 | -875 | -810 | -828 | -592 | -576 | -528 | -432 | -435 |
| EBITDA | -225 | 111 | 389 | 570 | 972 | 1.093 | 1.188 | 779 | 1.597 | 1.098 | 476 | 714 | 270 |
| Depreciation & amort. | -8 | 8 | -4 | -4 | -33 | -37 | -38 | -38 | -38 | -54 | -54 | -54 | -54 |
| EBIT | -233 | 103 | 385 | 566 | 939 | 1.056 | 1.150 | 741 | 1.559 | 1.044 | 422 | 661 | 216 |
| Net financials | 4 | 2 | -35 | 45 | -72 | -42 | -65 | -59 | -50 | -64 | -222 | 48 | -21 |
| Profit before tax | -229 | 105 | 350 | 611 | 867 | 1.014 | 1.085 | 682 | 1.509 | 979 | 199 | 708 | 195 |
| Tax | -0 | -0 | 43 | 144 | 191 | 218 | 245 | 152 | 333 | 217 | 48 | 156 | 44 |
| Net profit | -229 | 105 | 307 | 467 | 676 | 796 | 840 | 530 | 1.176 | 762 | 151 | 553 | 151 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.307 | 2.337 | 2.703 | 4.467 | 4.748 | 5.516 | 6.269 | 6.691 | 7.753 | 7.978 | 7.544 | 7.795 | 8.037 |
| Equity | 1.807 | 1.815 | 2.024 | 2.391 | 2.967 | 3.659 | 4.447 | 4.922 | 6.042 | 6.748 | 6.841 | 7.335 | 7.426 |
| Long-term debt | 0 | 0 | 0 | 1.073 | 1.010 | 959 | 907 | 854 | 801 | 746 | 0 | 0 | 0 |
| Short-term debt | 500 | 522 | 679 | 989 | 752 | 872 | 877 | 872 | 865 | 435 | 651 | 406 | 555 |
| Total debt | 500 | 522 | 679 | 2.062 | 1.762 | 1.831 | 1.784 | 1.726 | 1.666 | 1.182 | 651 | 406 | 555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FI Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Israelsen | Audit | 0 companies |