| Revenue | DKK 95K | -168% |
| EBITDA | DKK -243K | +16% |
| Net profit | DKK -304K | +13% |
| Total assets | DKK 702K | +1% |
| Equity | DKK -2,3M | -16% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.556 | 1.129 | 810 | 647 | 552 | 223 | 316 | 50 | -24 | -142 | -156 | -141 | 95 |
| Staff expenses | -845 | -886 | -608 | -366 | -388 | -230 | -489 | -208 | -158 | -163 | -192 | -149 | -338 |
| EBITDA | 711 | 244 | 203 | 282 | 165 | -7 | -173 | -158 | -182 | -305 | -348 | -290 | -243 |
| Depreciation & amort. | 137 | -155 | -142 | -215 | -98 | -45 | -101 | -60 | -60 | -60 | -22 | -13 | -4 |
| EBIT | 574 | 89 | 61 | 67 | 67 | -52 | -274 | -217 | -241 | -365 | -370 | -302 | -247 |
| Net financials | -78 | -39 | -14 | -61 | -148 | -98 | -96 | -82 | -63 | -82 | -53 | -46 | -56 |
| Profit before tax | 495 | 50 | 47 | 6 | -82 | -150 | -371 | -299 | -305 | -447 | -424 | -348 | -303 |
| Tax | 83 | 35 | 53 | -14 | 2 | -1 | 1 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 413 | 15 | -7 | 20 | -84 | -149 | -372 | -299 | -305 | -447 | -424 | -348 | -303 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.387 | 2.233 | 1.638 | 2.317 | 3.255 | 2.327 | 1.897 | 1.479 | 1.060 | 1.016 | 964 | 699 | 702 |
| Equity | 692 | 767 | 760 | 478 | 394 | 245 | -127 | -426 | -731 | -1.178 | -1.602 | -1.950 | -2.253 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.694 | 1.466 | 873 | 1.839 | 2.861 | 2.082 | 2.024 | 1.906 | 1.791 | 2.194 | 2.566 | 2.648 | 2.955 |
| Total debt | 1.694 | 1.466 | 873 | 1.839 | 2.861 | 2.082 | 2.024 | 1.906 | 1.791 | 2.194 | 2.566 | 2.648 | 2.955 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Unofficial title | Unofficial title | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Oluf Bagge Hjortlund | Unofficial title | 0 companies |