| Revenue | DKK 1,6M | -54% |
| EBITDA | DKK 188K | +202% |
| Net profit | DKK 152K | +147% |
| Total assets | DKK 200K | -81% |
| Equity | DKK -31K | +83% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6.191 | 4.273 | 4.140 | 3.448 | 3.645 | 4.405 | 3.367 | 1.555 |
| Staff expenses | -3.170 | -3.859 | -3.801 | -3.233 | -3.474 | -4.394 | -3.550 | -1.244 |
| EBITDA | -274 | 415 | 339 | 215 | 171 | 11 | -183 | 188 |
| Depreciation & amort. | 66 | -58 | -73 | -79 | -58 | -69 | -65 | -15 |
| EBIT | -340 | 356 | 266 | 136 | 113 | -58 | -248 | 172 |
| Net financials | -56 | -63 | -51 | -21 | -11 | -17 | -17 | -20 |
| Profit before tax | -396 | 294 | 215 | 111 | 94 | -84 | -274 | 152 |
| Tax | -96 | 72 | 65 | 32 | 24 | -14 | 47 | -0 |
| Net profit | -300 | 221 | 151 | 79 | 70 | -70 | -322 | 152 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.899 | 1.553 | 1.484 | 1.527 | 1.524 | 1.730 | 1.026 | 200 |
| Equity | -142 | 79 | 230 | 308 | 308 | 138 | -183 | -31 |
| Long-term debt | 192 | 141 | 85 | 198 | 146 | 90 | 19 | 0 |
| Short-term debt | 2.849 | 1.333 | 1.169 | 1.020 | 1.070 | 1.503 | 1.190 | 231 |
| Total debt | 3.042 | 1.474 | 1.254 | 1.219 | 1.216 | 1.592 | 1.209 | 231 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2004 | — | — |
LD Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ISAVIC HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Brøchner Petersen | Management | 0 companies |
| Lone Ditlevsen | Audit | 0 companies |