| Revenue | DKK 12,3M | -5% |
| EBITDA | DKK -1,8M | -2418% |
| Net profit | DKK -1,9M | -1165% |
| Total assets | DKK 5,2M | -31% |
| Equity | DKK 4M | -33% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.851 | 9.152 | 12.032 | 11.550 | 13.562 | 15.704 | 12.490 | 13.559 | 11.902 | 12.339 | 11.480 | 12.938 | 12.320 |
| Staff expenses | -9.133 | -9.717 | -11.041 | -9.930 | -11.312 | -15.136 | -12.516 | -11.813 | -10.297 | -11.837 | -11.065 | -13.006 | -13.408 |
| EBITDA | 719 | -565 | 991 | 1.620 | 2.250 | 24 | -36 | 1.664 | 1.594 | 503 | 415 | -73 | -1.833 |
| Depreciation & amort. | -15 | -60 | -0 | -4 | -17 | -23 | -23 | -61 | -65 | -53 | -53 | -49 | -0 |
| EBIT | 704 | -624 | 991 | 1.616 | 2.233 | 1 | -59 | 1.603 | 1.529 | 450 | 363 | -122 | -1.833 |
| Net financials | 288 | 305 | -39 | 123 | 113 | -26 | -44 | -63 | -60 | -82 | -82 | -49 | -66 |
| Profit before tax | 992 | -319 | 952 | 1.739 | 2.346 | -25 | -103 | 1.540 | 1.468 | 368 | 281 | -170 | -1.899 |
| Tax | 264 | 16 | 159 | 379 | 454 | 15 | -16 | 347 | 332 | 98 | 72 | -20 | -0 |
| Net profit | 728 | -335 | 793 | 1.360 | 1.892 | -40 | -87 | 1.193 | 1.136 | 270 | 209 | -150 | -1.899 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.368 | 8.516 | 9.476 | 0 | 13.311 | 5.304 | 6.972 | 6.580 | 8.724 | 7.459 | 7.386 | 7.515 | 5.178 |
| Equity | 7.428 | 6.949 | 7.742 | 0 | 11.552 | 3.957 | 3.765 | 4.850 | 5.876 | 6.033 | 6.127 | 5.918 | 3.958 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | -18 | 83 | 0 | 0 | 20 | 0 | 0 |
| Short-term debt | 1.940 | 1.567 | 1.734 | 0 | 1.758 | 1.346 | 3.208 | 1.643 | 2.847 | 1.426 | 1.238 | 1.596 | 1.220 |
| Total debt | 1.940 | 1.567 | 1.734 | 0 | 1.758 | 1.346 | 3.208 | 1.726 | 2.847 | 1.426 | 1.238 | 1.596 | 1.220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Audit | Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| CENSOR REVISION ApS | Audit | 0 companies |