| Revenue | DKK 74K | -22% |
| EBITDA | DKK -54K | -47% |
| Net profit | DKK -75K | +10% |
| Total assets | DKK 3,1M | +0% |
| Equity | DKK 2M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 586 | 239 | 86 | 24 | 1 | -1 | -87 | -65 | -68 | -51 | 59 | 95 | 74 |
| Staff expenses | -257 | -269 | -249 | -265 | -235 | -196 | -143 | -140 | -138 | -143 | -131 | -132 | -128 |
| EBITDA | 329 | -30 | -163 | -241 | -234 | -198 | -230 | -206 | -207 | -195 | -71 | -37 | -54 |
| Depreciation & amort. | 38 | 38 | 21 | 23 | 14 | -18 | -24 | -25 | -28 | -29 | -30 | -31 | -32 |
| EBIT | 291 | -68 | -184 | -264 | -248 | -216 | -254 | -231 | -234 | -224 | -102 | -68 | -86 |
| Net financials | -4 | -44 | 161 | 119 | 374 | -143 | 2.465 | -117 | 5 | -135 | 445 | -16 | 11 |
| Profit before tax | 287 | -112 | -23 | -146 | 126 | -359 | 2.210 | -347 | -229 | -359 | 343 | -84 | -75 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 287 | -112 | -23 | -146 | 126 | -359 | 2.210 | -347 | -229 | -359 | 343 | -84 | -75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.757 | 4.446 | 4.427 | 4.254 | 4.518 | 3.828 | 3.688 | 3.346 | 3.307 | 3.171 | 3.124 | 3.163 | 3.149 |
| Equity | 4.536 | 4.326 | 4.130 | 3.903 | 3.996 | 3.499 | 2.969 | 2.514 | 2.174 | 1.816 | 2.159 | 2.075 | 2.000 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 221 | 120 | 298 | 351 | 523 | 328 | 719 | 833 | 1.132 | 1.355 | 965 | 1.088 | 1.148 |
| Total debt | 221 | 120 | 298 | 351 | 523 | 328 | 719 | 833 | 1.132 | 1.355 | 965 | 1.088 | 1.148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jann Søndergaard Mikkelsen | Audit | 0 companies |