| Revenue | DKK -91K | -1160% |
| EBITDA | DKK -91K | -1160% |
| Net profit | DKK 4,5M | -26% |
| Total assets | DKK 22,2M | -16% |
| Equity | DKK 15,5M | -38% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17 | 100 | 55 | -65 | 85 | 77 | 75 | 57 | 2 | 218 | -225 | 9 | -91 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 17 | 12 | 55 | -65 | 85 | 77 | 75 | 57 | 2 | 218 | -225 | 9 | -91 |
| Depreciation & amort. | -0 | -9 | -16 | -16 | -91 | -91 | -91 | -32 | -15 | -15 | -15 | -15 | -15 |
| EBIT | 17 | 3 | 39 | -81 | -6 | -15 | -16 | 24 | -13 | 203 | -240 | -6 | -106 |
| Net financials | 2.982 | 1.756 | 3.238 | 2.372 | 2.755 | 2.488 | 1.890 | 2.160 | 4.160 | 5.098 | 5.308 | 6.184 | 4.421 |
| Profit before tax | 2.998 | 1.759 | 3.277 | 2.291 | 2.749 | 2.473 | 1.874 | 2.184 | 4.147 | 5.301 | 5.068 | 6.178 | 4.514 |
| Tax | 127 | 140 | 162 | 372 | -68 | 222 | 64 | 193 | 71 | 57 | -59 | 55 | -33 |
| Net profit | 2.871 | 1.619 | 3.115 | 1.919 | 2.817 | 2.251 | 1.809 | 1.991 | 4.076 | 5.244 | 5.127 | 6.123 | 4.547 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.925 | 17.358 | 19.602 | 20.547 | 23.189 | 23.403 | 23.417 | 26.080 | 18.668 | 19.280 | 25.877 | 26.360 | 22.210 |
| Equity | 18.154 | 16.185 | 19.300 | 19.920 | 22.736 | 22.798 | 22.909 | 22.300 | 14.451 | 13.695 | 18.823 | 24.945 | 15.493 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42 | 42 | 42 |
| Short-term debt | 770 | 1.170 | 299 | 625 | 452 | 605 | 508 | 3.704 | 4.088 | 4.907 | 5.873 | 1.373 | 6.675 |
| Total debt | 770 | 1.170 | 299 | 625 | 452 | 605 | 508 | 3.704 | 4.088 | 4.907 | 5.915 | 1.415 | 6.717 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
Advisory Consulting ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Hersland | Audit | 0 companies |