| Revenue | DKK 1,1M | +91% |
| EBITDA | DKK -460K | -2219% |
| Net profit | DKK -392K | -1222% |
| Total assets | DKK 3,8M | -13% |
| Equity | DKK 3,4M | -10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.384 | 1.126 | 1.396 | 666 | 2.029 | 2.741 | 1.417 | 1.279 | 841 | 1.756 | 376 | 551 | 1.051 |
| Staff expenses | -946 | -692 | -689 | -870 | -1.387 | -1.380 | -1.231 | -728 | -914 | -1.081 | -516 | -571 | -484 |
| EBITDA | 438 | 435 | 707 | -204 | 642 | 1.362 | 186 | 551 | -73 | 675 | -140 | -20 | -460 |
| Depreciation & amort. | -26 | -26 | -29 | -29 | -15 | -18 | -22 | -32 | -37 | -37 | -29 | -29 | -29 |
| EBIT | 412 | 408 | 678 | -233 | 627 | 1.343 | 164 | 518 | -110 | 638 | -169 | -49 | -489 |
| Net financials | -8 | -3 | 0 | -0 | -17 | -10 | 1 | -2 | -4 | 39 | 51 | 107 | -14 |
| Profit before tax | 404 | 406 | 678 | -233 | 610 | 1.333 | 165 | 517 | -114 | 677 | -117 | 58 | -503 |
| Tax | 105 | 108 | 78 | -0 | 94 | 299 | 38 | 115 | -33 | 149 | -26 | 23 | -111 |
| Net profit | 299 | 298 | 599 | -233 | 516 | 1.034 | 127 | 402 | -81 | 528 | -92 | 35 | -392 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.037 | 2.423 | 3.246 | 3.016 | 3.257 | 4.392 | 3.871 | 4.220 | 4.380 | 4.734 | 4.324 | 4.362 | 3.794 |
| Equity | 618 | 915 | 1.515 | 1.282 | 1.798 | 2.832 | 2.959 | 3.361 | 3.280 | 3.808 | 3.716 | 3.751 | 3.359 |
| Long-term debt | 0 | 0 | 0 | 0 | 569 | 369 | 369 | 319 | 319 | 301 | 256 | 205 | 175 |
| Short-term debt | 1.419 | 1.507 | 1.731 | 1.734 | 889 | 1.191 | 542 | 532 | 770 | 604 | 331 | 365 | 219 |
| Total debt | 1.419 | 1.507 | 1.731 | 1.734 | 1.459 | 1.560 | 912 | 850 | 1.089 | 905 | 587 | 570 | 394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Bigler & Kallesøe | Audit | 0 companies |