| Revenue | DKK 1,1M | -13% |
| EBITDA | DKK -131K | -183% |
| Net profit | DKK -233K | -378% |
| Total assets | DKK 694K | -24% |
| Equity | DKK 119K | -66% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 341 | 422 | 323 | 428 | 404 | 403 | 365 | 594 | 716 | 1.433 | 1.693 | 1.032 | 1.273 | 1.111 |
| Staff expenses | -338 | -370 | -255 | -354 | -377 | -323 | -319 | -340 | -491 | -1.313 | -1.324 | -1.033 | -1.115 | -1.242 |
| EBITDA | 3 | 51 | 68 | 74 | 26 | 81 | 46 | 254 | 225 | 120 | 369 | -1 | 158 | -131 |
| Depreciation & amort. | -105 | -79 | -63 | -59 | -44 | -33 | -25 | -19 | -28 | -55 | -55 | -55 | -65 | -101 |
| EBIT | -102 | -28 | 5 | 14 | -18 | 48 | 21 | 235 | 197 | 65 | 314 | -56 | 93 | -233 |
| Net financials | -13 | -6 | -3 | -1 | -1 | -2 | -0 | 0 | -1 | -3 | -7 | -1 | -1 | 0 |
| Profit before tax | -115 | -34 | 2 | 14 | -19 | 46 | 21 | 236 | 196 | 62 | 307 | -57 | 91 | -233 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 8 | 68 | -0 | 7 | -0 |
| Net profit | -115 | -34 | 2 | 14 | -19 | 46 | 21 | 236 | 196 | 54 | 240 | -57 | 84 | -233 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 338 | 249 | 309 | 238 | 155 | 178 | 117 | 316 | 592 | 906 | 740 | 558 | 911 | 694 |
| Equity | -430 | -464 | -462 | -448 | -467 | -421 | -400 | -164 | 31 | 85 | 325 | 268 | 351 | 119 |
| Long-term debt | 727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 312 | 235 |
| Short-term debt | 41 | 713 | 771 | 686 | 622 | 600 | 518 | 480 | 561 | 820 | 415 | 290 | 248 | 340 |
| Total debt | 769 | 713 | 771 | 686 | 622 | 600 | 518 | 480 | 561 | 820 | 415 | 290 | 560 | 576 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Ingtrup | Audit | 0 companies |