| Revenue | DKK 116K | -71% |
| EBITDA | DKK -199K | -332% |
| Net profit | DKK -194K | -416% |
| Total assets | DKK 462K | -36% |
| Equity | DKK 303K | -39% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 300 | 300 | 466 | 499 | 289 | 296 | 517 | 554 | 595 | 472 | 395 | 116 |
| Staff expenses | -290 | -350 | -337 | -411 | -385 | -348 | -392 | -418 | -401 | -286 | -309 | -303 |
| EBITDA | 11 | -50 | 129 | 88 | -96 | -52 | 125 | 136 | 195 | 185 | 86 | -199 |
| Depreciation & amort. | 51 | 52 | 39 | 26 | -29 | -7 | -5 | -7 | -6 | -3 | -3 | -2 |
| EBIT | -40 | -102 | 91 | 61 | -126 | -59 | 120 | 129 | 188 | 182 | 82 | -201 |
| Net financials | -1 | -1 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -4 | 0 |
| Profit before tax | -41 | -103 | 89 | 61 | -126 | -60 | 120 | 129 | 188 | 176 | 79 | -201 |
| Tax | -27 | -24 | 26 | 15 | -27 | -13 | 27 | 30 | 42 | 39 | 17 | -7 |
| Net profit | -14 | -79 | 63 | 46 | -98 | -47 | 94 | 99 | 146 | 136 | 61 | -194 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 452 | 608 | 567 | 341 | 320 | 626 | 667 | 825 | 744 | 1.135 | 719 | 462 |
| Equity | 75 | -4 | 59 | 105 | 6 | -40 | 54 | 153 | 299 | 436 | 497 | 303 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 0 | 0 | 0 |
| Short-term debt | 378 | 613 | 508 | 236 | 313 | 666 | 613 | 672 | 412 | 698 | 215 | 159 |
| Total debt | 378 | 613 | 508 | 236 | 313 | 666 | 613 | 672 | 445 | 698 | 215 | 159 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2004 | |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Irhøj | Chairman | 0 companies |
| Stef Kock Mogensen | Board of Directors | 0 companies |