| Revenue | DKK 602K | -2% |
| EBITDA | DKK 281K | +11% |
| Net profit | DKK 276K | +13% |
| Total assets | DKK 747K | +0% |
| Equity | DKK 694K | +66% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 597 | 525 | 775 | 356 | 508 | 759 | 933 | 993 | 771 | 612 | 602 |
| Staff expenses | -422 | -315 | -579 | -850 | -574 | -1.003 | -901 | -948 | -775 | -359 | -320 |
| EBITDA | -161 | -480 | -247 | -494 | -66 | -244 | 32 | 45 | -5 | 253 | 281 |
| Depreciation & amort. | -17 | -50 | -51 | -63 | -52 | -52 | -15 | -10 | -10 | -4 | -0 |
| EBIT | -177 | -531 | -298 | -556 | -118 | -296 | 17 | 35 | -15 | 249 | 281 |
| Net financials | -63 | -46 | -46 | -61 | 1.164 | -1 | -1 | -2 | -4 | -4 | -5 |
| Profit before tax | -240 | -576 | -344 | -618 | 1.046 | -297 | 16 | 33 | -19 | 245 | 276 |
| Tax | -0 | -0 | -0 | -0 | 5 | -61 | -0 | -0 | -5 | -0 | -0 |
| Net profit | -240 | -576 | -344 | -618 | 1.041 | -236 | 16 | 33 | -14 | 245 | 276 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 436 | 506 | 520 | 346 | 611 | 582 | 566 | 433 | 745 | 747 | 747 |
| Equity | -586 | -1.163 | -1.507 | -2.124 | 236 | 1 | 17 | 50 | 173 | 418 | 694 |
| Long-term debt | 0 | 0 | 0 | 0 | 77 | 198 | 137 | 137 | 8 | 8 | 0 |
| Short-term debt | 1.022 | 1.669 | 2.027 | 2.470 | 298 | 383 | 412 | 246 | 565 | 321 | 53 |
| Total debt | 1.022 | 1.669 | 2.027 | 2.470 | 375 | 582 | 550 | 383 | 572 | 329 | 53 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IV Audit | Audit | 2004 | — | — |
MS Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rofi ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Irene Vick | Audit | 0 companies |
| Marianne Søberg Pedersen | Management | 0 companies |