| Revenue | DKK 216K | -82% |
| EBITDA | DKK 1K | -98% |
| Net profit | DKK -248K | -925% |
| Total assets | DKK 522K | -59% |
| Equity | DKK -420K | -145% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.828 | 1.968 | 1.937 | 1.991 | 2.367 | 2.797 | 2.974 | 3.666 | 3.683 | 1.334 | 639 | 1.219 | 216 |
| Staff expenses | -1.649 | -1.731 | -1.760 | -1.886 | -2.039 | -2.272 | -2.106 | -3.422 | -3.403 | -2.176 | -1.091 | -1.202 | -202 |
| EBITDA | 179 | 237 | 178 | 105 | 328 | 525 | 867 | 244 | 279 | -842 | -495 | 53 | 1 |
| Depreciation & amort. | -48 | -33 | -35 | -35 | -96 | -94 | -106 | -103 | -98 | -34 | -0 | -0 | -0 |
| EBIT | 131 | 205 | 143 | 70 | 232 | 432 | 761 | 141 | 182 | -876 | -495 | 53 | 1 |
| Net financials | -115 | -95 | -73 | -15 | -99 | -56 | -28 | -23 | -24 | 28 | -16 | -13 | -10 |
| Profit before tax | 16 | 109 | 70 | 54 | 133 | 375 | 732 | 118 | 157 | -848 | -511 | 40 | -8 |
| Tax | 8 | 18 | 28 | 24 | 43 | 94 | 170 | 38 | 45 | -183 | -112 | 10 | 240 |
| Net profit | 9 | 91 | 42 | 30 | 90 | 281 | 562 | 80 | 112 | -665 | -400 | 30 | -248 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.968 | 1.545 | 1.459 | 1.842 | 1.472 | 1.944 | 2.413 | 2.155 | 2.125 | 1.013 | 767 | 1.278 | 522 |
| Equity | 298 | 292 | 236 | 167 | 257 | 435 | 891 | 863 | 976 | 198 | -202 | -172 | -420 |
| Long-term debt | 621 | 603 | 580 | 557 | 497 | 0 | 0 | 73 | 93 | 93 | 0 | 0 | 0 |
| Short-term debt | 934 | 540 | 542 | 993 | 626 | 1.412 | 1.431 | 1.175 | 1.015 | 722 | 968 | 1.450 | 942 |
| Total debt | 1.554 | 1.143 | 1.122 | 1.551 | 1.123 | 1.412 | 1.431 | 1.248 | 1.109 | 815 | 968 | 1.450 | 942 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Winther Jakobsen | Audit | 0 companies |