| Revenue | DKK 1,2M | +55% |
| EBITDA | DKK 232K | +202% |
| Net profit | DKK 144K | +151% |
| Total assets | DKK 791K | +11% |
| Equity | DKK 409K | +54% |
| Employees | 1 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -171 | 544 | -54 | 586 | 264 | 170 | 221 | 207 | 868 | — | 1.334 | 1.342 | 789 | 1.223 |
| Staff expenses | -42 | -112 | -257 | -324 | -163 | -50 | -39 | -29 | -91 | -29 | -140 | -1.086 | -1.015 | -991 |
| EBITDA | -213 | 432 | -311 | 262 | 100 | 120 | 182 | 178 | 777 | 26 | 1.194 | 59 | -227 | 232 |
| Depreciation & amort. | 61 | 64 | 5 | 105 | 120 | -57 | -50 | -38 | -411 | -181 | -346 | -93 | -75 | -74 |
| EBIT | -274 | 368 | -316 | 157 | -19 | 63 | 132 | 139 | 365 | -156 | 848 | -34 | -302 | 158 |
| Net financials | -248 | -5 | -20 | -34 | -119 | -25 | 20 | -9 | -25 | -8 | -8 | -8 | -17 | -14 |
| Profit before tax | -522 | 363 | -336 | 123 | -138 | 37 | 151 | 131 | 341 | -164 | 840 | -41 | -319 | 144 |
| Tax | -59 | -115 | -50 | 28 | 199 | -0 | -0 | 29 | 75 | -36 | 170 | 71 | -38 | -0 |
| Net profit | -463 | 478 | -285 | 96 | -337 | 37 | 151 | 102 | 266 | -128 | 669 | -112 | -281 | 144 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 291 | 892 | 1.041 | 822 | 433 | 521 | 727 | 863 | 872 | 813 | 1.411 | 1.222 | 711 | 791 |
| Equity | 223 | 604 | 223 | 221 | -155 | -117 | 156 | 258 | 524 | 367 | 923 | 697 | 266 | 409 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 67 | 288 | 819 | 601 | 588 | 638 | 571 | 605 | 349 | 446 | 487 | 488 | 446 | 382 |
| Total debt | 67 | 288 | 819 | 601 | 588 | 638 | 571 | 605 | 349 | 446 | 487 | 488 | 446 | 382 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Henrik Jeppesen | Audit | 0 companies |