| Revenue | DKK 2,1M | +18% |
| EBITDA | DKK 320K | +27% |
| Net profit | DKK 152K | +91% |
| Total assets | DKK 1,5M | -13% |
| Equity | DKK -466K | +25% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.958 | 1.494 | 1.494 | 1.467 | 2.339 | 2.579 | 2.172 | 2.251 | 614 | 659 | 1.752 | 1.780 | 2.097 |
| Staff expenses | -1.397 | -1.335 | -1.132 | -1.172 | -1.440 | -1.502 | -1.998 | -2.040 | -1.419 | -1.438 | -1.364 | -1.527 | -1.776 |
| EBITDA | 561 | 159 | 362 | 295 | 899 | 1.077 | 174 | 211 | -805 | -779 | 388 | 253 | 320 |
| Depreciation & amort. | -232 | -194 | -145 | -141 | -143 | -142 | -59 | -29 | -23 | -19 | -16 | -11 | -0 |
| EBIT | 329 | -35 | 216 | 154 | 756 | 935 | 115 | 182 | -828 | -798 | 371 | 241 | 320 |
| Net financials | -42 | -38 | -23 | -42 | -53 | -33 | -23 | -9 | -29 | -44 | -69 | -139 | -123 |
| Profit before tax | 287 | -73 | 192 | 112 | 703 | 902 | 91 | 173 | -857 | -842 | 302 | 103 | 197 |
| Tax | -0 | -0 | -0 | -0 | -201 | 199 | 21 | 39 | -188 | -184 | 76 | 23 | 45 |
| Net profit | 287 | -73 | 192 | 112 | 904 | 703 | 70 | 134 | -669 | -658 | 227 | 79 | 152 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.443 | 2.583 | 2.556 | 2.541 | 3.423 | 3.593 | 3.482 | 3.229 | 2.351 | 1.987 | 1.728 | 1.703 | 1.486 |
| Equity | -1.637 | -1.710 | -1.518 | -1.407 | -503 | 199 | 270 | 403 | -266 | -924 | -697 | -618 | -466 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 53 | 53 | 0 | 1.112 | 691 |
| Short-term debt | 4.081 | 4.294 | 4.075 | 3.948 | 3.926 | 3.394 | 3.212 | 2.805 | 2.564 | 2.859 | 2.425 | 1.209 | 1.262 |
| Total debt | 4.081 | 4.294 | 4.075 | 3.948 | 3.926 | 3.394 | 3.212 | 2.826 | 2.617 | 2.912 | 2.425 | 2.321 | 1.952 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
THAGE HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Marie Glaring | Audit | 0 companies |