| Revenue | DKK 773K | -3% |
| EBITDA | DKK -36K | -4% |
| Net profit | DKK -47K | -68% |
| Total assets | DKK 182K | -17% |
| Equity | DKK 36K | -57% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 706 | 145 | 135 | 204 | 266 | 698 | 489 | 688 | 614 | 555 | 798 | 773 |
| Staff expenses | -591 | -0 | -0 | -0 | -0 | -672 | -616 | -606 | -576 | -558 | -833 | -808 |
| EBITDA | -29 | -37 | -1 | 67 | 76 | 25 | -126 | 81 | 38 | -3 | -34 | -36 |
| Depreciation & amort. | -6 | -7 | -7 | -7 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 |
| EBIT | -36 | -44 | -9 | 60 | 75 | 24 | -127 | 80 | 37 | -4 | -35 | -37 |
| Net financials | -2 | -4 | -3 | -3 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 |
| Profit before tax | -38 | -48 | -12 | 57 | 74 | 23 | -129 | 79 | 36 | -6 | -36 | -37 |
| Tax | -0 | 0 | -0 | -0 | -0 | 7 | -28 | 17 | 8 | -1 | -8 | 10 |
| Net profit | -38 | -48 | -12 | 57 | 74 | 16 | -101 | 61 | 28 | -4 | -28 | -47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 177 | 149 | 142 | 191 | 264 | 344 | 163 | 302 | 344 | 257 | 218 | 182 |
| Equity | 69 | 21 | 8 | 65 | 139 | 148 | 27 | 88 | 116 | 112 | 83 | 36 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 108 | 128 | 133 | 126 | 125 | 195 | 136 | 214 | 228 | 145 | 135 | 146 |
| Total debt | 108 | 128 | 133 | 126 | 125 | 195 | 136 | 214 | 228 | 145 | 135 | 146 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Management | Management | 2004 | — | — |
BI Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Teddy Rehder | Management | 0 companies |
| Birger Iacobsen | Audit | 0 companies |