| Revenue | DKK 1,3M | +3% |
| EBITDA | DKK 61K | -36% |
| Net profit | DKK 12K | -62% |
| Total assets | DKK 544K | +5% |
| Equity | DKK 212K | +6% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.167 | 2.278 | 1.998 | 1.661 | 1.258 | 777 | 903 | 1.072 | 1.011 | 1.072 | 1.198 | 1.228 | 1.265 |
| Staff expenses | -1.575 | -1.679 | -1.554 | -1.246 | -1.171 | -761 | -900 | -959 | -836 | -985 | -1.036 | -1.047 | -1.100 |
| EBITDA | 123 | 71 | 103 | 106 | 71 | 15 | 2 | 24 | 103 | -3 | 77 | 94 | 61 |
| Depreciation & amort. | -99 | -99 | -108 | -112 | -65 | -15 | -15 | 10 | -0 | -51 | -52 | -50 | -46 |
| EBIT | 25 | -28 | -6 | -6 | 6 | 1 | -12 | 14 | 103 | -54 | 25 | 44 | 15 |
| Net financials | 4 | -2 | -4 | -12 | -2 | -0 | -0 | -1 | -18 | -5 | -4 | -4 | 0 |
| Profit before tax | 28 | -29 | -10 | -18 | 3 | 0 | -13 | 13 | 85 | -59 | 21 | 40 | 15 |
| Tax | -2 | -9 | 5 | -5 | -4 | 1 | -0 | -5 | 16 | -11 | 12 | 10 | 3 |
| Net profit | 31 | -20 | -15 | -13 | 7 | -0 | -13 | 18 | 69 | -48 | 9 | 30 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 858 | 672 | 913 | 751 | 396 | 324 | 362 | 365 | 846 | 647 | 665 | 517 | 544 |
| Equity | 226 | 156 | 141 | 128 | 136 | 135 | 122 | 140 | 209 | 161 | 170 | 201 | 212 |
| Long-term debt | 305 | 213 | 378 | 284 | 0 | 0 | 0 | 0 | 136 | 104 | 165 | 0 | 0 |
| Short-term debt | 294 | 281 | 367 | 318 | 254 | 182 | 233 | 224 | 494 | 382 | 324 | 301 | 313 |
| Total debt | 598 | 493 | 745 | 601 | 254 | 182 | 233 | 224 | 630 | 486 | 489 | 301 | 313 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Ingtrup | Audit | 0 companies |