| Revenue | DKK 399K | -11% |
| EBITDA | DKK -100K | +6% |
| Net profit | DKK -123K | -8% |
| Total assets | DKK 874K | -7% |
| Equity | DKK 258K | -35% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 427 | 622 | 403 | 605 | 601 | 671 | 683 | 657 | 752 | 867 | 711 | 447 | 399 |
| Staff expenses | -463 | -576 | -513 | -475 | -541 | -592 | -617 | -619 | -648 | -769 | -680 | -553 | -499 |
| EBITDA | -53 | 45 | -111 | 130 | 60 | 78 | 66 | 38 | 105 | 98 | 31 | -106 | -100 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -20 | -20 | -20 | -20 | -20 | -20 |
| EBIT | -53 | 45 | -111 | 130 | 60 | 78 | 46 | 18 | 85 | 78 | 11 | -126 | -120 |
| Net financials | -1 | -4 | -0 | -1 | -0 | -1 | -3 | -0 | -0 | -3 | -3 | -2 | -4 |
| Profit before tax | -54 | 41 | -111 | 129 | 60 | 78 | 43 | 18 | 85 | 75 | 8 | -128 | -123 |
| Tax | -0 | -0 | -0 | -0 | 13 | 17 | 10 | -0 | 9 | 9 | 6 | -15 | -0 |
| Net profit | -54 | 41 | -111 | 129 | 47 | 60 | 33 | 18 | 75 | 65 | 2 | -114 | -123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 88 | 117 | 198 | 204 | 622 | 731 | 844 | 969 | 1.042 | 1.248 | 1.035 | 936 | 874 |
| Equity | -231 | -190 | -301 | -171 | 256 | 316 | 349 | 367 | 443 | 508 | 635 | 396 | 258 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 320 | 307 | 498 | 375 | 366 | 415 | 495 | 602 | 600 | 740 | 400 | 540 | 616 |
| Total debt | 320 | 307 | 498 | 375 | 366 | 415 | 495 | 602 | 600 | 740 | 400 | 540 | 616 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Audit | Audit | 2008 | — | — |
DY Management | Management | 2003 | — | — |
LY Management | Management | 2003 | — | — |
MS | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Hansen | Audit | 0 companies |
| David Yadgar | Management | 0 companies |
| Leon Yehouda Hanuka | Management | 0 companies |
| Mikael Søfeldt Lundqvist | Audit | 0 companies |