| Revenue | DKK 7,5M | +12% |
| EBITDA | DKK 152K | -18% |
| Net profit | DKK 22K | -46% |
| Total assets | DKK 1,9M | -16% |
| Equity | DKK 210K | +12% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 524 | 607 | 868 | 684 | 913 | 1.273 | 1.737 | 4.397 | 5.077 | 6.924 | 7.901 | 6.690 | 7.503 |
| Staff expenses | -291 | -305 | -348 | -331 | -343 | -346 | -390 | -376 | -619 | -759 | -1.102 | -942 | -1.531 |
| EBITDA | -18 | 9 | 40 | -62 | 3 | 15 | 62 | 82 | -6 | 228 | 40 | 186 | 152 |
| Depreciation & amort. | -5 | -4 | -7 | -7 | -4 | -3 | -45 | -44 | -55 | -85 | -64 | -81 | -135 |
| EBIT | -23 | 5 | 33 | -69 | -1 | 12 | 17 | 38 | -61 | 143 | -24 | 104 | 17 |
| Net financials | -0 | 0 | -0 | 0 | -0 | -2 | -2 | -2 | -1 | -4 | -3 | -52 | -23 |
| Profit before tax | -23 | 5 | 32 | -69 | -1 | 10 | 15 | 36 | -63 | 139 | -27 | 52 | -6 |
| Tax | -0 | -0 | 9 | -0 | -17 | -0 | -0 | 6 | -0 | 43 | -0 | 10 | -28 |
| Net profit | -23 | 5 | 23 | -69 | 16 | 10 | 15 | 31 | -63 | 96 | -27 | 41 | 22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 409 | 607 | 617 | 654 | 662 | 651 | 1.170 | 2.532 | 1.907 | 2.531 | 3.119 | 2.195 | 1.853 |
| Equity | 308 | 313 | 238 | 69 | 85 | 95 | 109 | 140 | 77 | 173 | 147 | 188 | 210 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 123 | 85 | 156 | 73 | 476 | 357 |
| Short-term debt | 101 | 293 | 379 | 585 | 578 | 556 | 1.061 | 2.269 | 1.745 | 2.202 | 2.899 | 1.530 | 1.284 |
| Total debt | 101 | 293 | 379 | 585 | 578 | 556 | 1.061 | 2.392 | 1.829 | 2.357 | 2.972 | 2.007 | 1.641 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Aalstrup | Audit | 0 companies |