| Revenue | DKK 267K | -70% |
| EBITDA | DKK 267K | +86% |
| Net profit | DKK 335K | +205% |
| Total assets | DKK 833K | -23% |
| Equity | DKK 467K | +66% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -809 | -1.029 | 794 | 801 | 814 | 711 | 767 | 890 | 267 |
| Staff expenses | -777 | -769 | -770 | -775 | -760 | -767 | -783 | -746 | -0 |
| EBITDA | 27 | -202 | 23 | 26 | 54 | -56 | -16 | 143 | 267 |
| Depreciation & amort. | -30 | -29 | -30 | -29 | -34 | -8 | -2 | -0 | -0 |
| EBIT | -3 | -231 | -7 | -3 | 20 | -65 | -18 | 143 | 267 |
| Net financials | -13 | -57 | 4 | 2 | -6 | -2 | -1 | -2 | 126 |
| Profit before tax | -7 | -288 | -3 | -0 | 14 | -67 | -19 | 141 | 393 |
| Tax | -2 | -71 | 1 | 0 | 6 | -14 | -4 | 31 | 58 |
| Net profit | -5 | -217 | -3 | -0 | 9 | -53 | -15 | 110 | 335 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.648 | 1.426 | 588 | 559 | 567 | 539 | 452 | 1.078 | 833 |
| Equity | 1.164 | 881 | 378 | 281 | 290 | 187 | 172 | 282 | 467 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -482 | -542 | 210 | 278 | 278 | 352 | 280 | 796 | 366 |
| Total debt | -482 | -542 | 210 | 278 | 278 | 352 | 280 | 796 | 366 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2005 | — | — |
HD Audit | Audit | 2005 | — | — |
VS Unofficial title | Unofficial title | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NAVS HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Svan | Management | 0 companies |
| Hakon Dahm Spliid | Audit | 0 companies |
| Vagn Sanggaard Jakobsen | Unofficial title | 0 companies |