| Revenue | DKK 608K | -8% |
| EBITDA | DKK -497K | -21% |
| Net profit | DKK -757K | +25% |
| Total assets | DKK 5,6M | -5% |
| Equity | DKK -3,5M | -28% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 876 | 1.814 | 2.156 | 946 | 842 | 2.173 | 2.083 | 526 | 1.410 | 2.371 | 1.929 | 664 | 608 |
| Staff expenses | -0 | -0 | -1.364 | -317 | -1.053 | -1.054 | -1.300 | -1.233 | -1.490 | -1.192 | -1.103 | -1.075 | -1.105 |
| EBITDA | 876 | 1.814 | 792 | 629 | -877 | 1.044 | 740 | -753 | -108 | 670 | 826 | -411 | -497 |
| Depreciation & amort. | -490 | -694 | -573 | -284 | -331 | -97 | -90 | -99 | -100 | -100 | -112 | -102 | -14 |
| EBIT | 386 | 1.121 | 219 | 345 | -1.208 | 948 | 650 | -852 | -208 | 570 | 714 | -513 | -511 |
| Net financials | -481 | -504 | -469 | -250 | -291 | -308 | -178 | -227 | -363 | -320 | -236 | -319 | -245 |
| Profit before tax | -95 | 617 | -251 | 94 | -1.499 | 640 | 472 | -1.079 | -571 | 250 | 478 | -832 | -757 |
| Tax | -16 | 164 | -17 | 23 | -176 | 171 | 124 | -216 | 257 | -250 | 126 | 175 | -0 |
| Net profit | -80 | 453 | -233 | 72 | -1.323 | 469 | 348 | -863 | -828 | 500 | 352 | -1.007 | -757 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.378 | 6.793 | 5.918 | 6.048 | 5.304 | 5.856 | 7.333 | 7.288 | 5.126 | 6.723 | 6.324 | 5.836 | 5.573 |
| Equity | -1.703 | -2.097 | -437 | -365 | -1.688 | -1.219 | -871 | -1.734 | -2.562 | -2.061 | -1.709 | -2.716 | -3.473 |
| Long-term debt | 0 | 0 | 2.996 | 2.827 | 2.441 | 1.882 | 1.286 | 640 | 14 | 1.934 | 1.868 | 497 | 680 |
| Short-term debt | 7.081 | 8.891 | 3.359 | 3.586 | 4.551 | 5.193 | 6.918 | 8.382 | 7.673 | 6.850 | 6.165 | 8.056 | 8.366 |
| Total debt | 7.081 | 8.891 | 6.354 | 6.413 | 6.992 | 7.076 | 8.204 | 9.022 | 7.687 | 8.784 | 8.033 | 8.552 | 9.046 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UNIHERBS ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Danielsen | Management | 0 companies |