| Revenue | DKK 334K | -16% |
| EBITDA | DKK -163K | -117% |
| Net profit | DKK -140K | -105% |
| Total assets | DKK 440K | -10% |
| Equity | DKK -286K | -96% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 554 | 784 | 549 | 630 | 692 | 581 | 406 | 456 | 292 | 411 | 396 | 334 |
| Staff expenses | -369 | -479 | -412 | -382 | -432 | -398 | -400 | -406 | -403 | -446 | -471 | -497 |
| EBITDA | 186 | 305 | 137 | 248 | 260 | 183 | 7 | 51 | -111 | -34 | -75 | -163 |
| Depreciation & amort. | -81 | -74 | -74 | -81 | -76 | -7 | -7 | -7 | -0 | -0 | -0 | -0 |
| EBIT | 104 | 231 | 63 | 167 | 184 | 176 | -1 | 44 | -111 | -34 | -75 | -163 |
| Net financials | 0 | 3 | 12 | -3 | -6 | -4 | -5 | -3 | -7 | -10 | -12 | -16 |
| Profit before tax | 105 | 234 | 75 | 163 | 178 | 172 | -6 | 41 | -118 | -44 | -87 | -179 |
| Tax | 26 | 61 | 23 | 45 | 40 | 39 | -1 | 9 | -24 | -10 | -19 | -39 |
| Net profit | 78 | 173 | 52 | 118 | 139 | 133 | -5 | 32 | -94 | -34 | -68 | -140 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 822 | 1.112 | 586 | 783 | 478 | 609 | 302 | 482 | 345 | 576 | 491 | 440 |
| Equity | 674 | 847 | 252 | 370 | 189 | 183 | 45 | 77 | -44 | -78 | -146 | -286 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41 | 50 | 0 | 0 |
| Short-term debt | 148 | 265 | 335 | 413 | 290 | 425 | 257 | 406 | 348 | 604 | 637 | 727 |
| Total debt | 148 | 265 | 335 | 413 | 290 | 425 | 257 | 406 | 389 | 654 | 637 | 727 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SPELLERBERG HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|