| Revenue | DKK 12,3M | -35% |
| EBITDA | DKK 307K | -95% |
| Net profit | DKK -318K | -106% |
| Total assets | DKK 31,7M | +80% |
| Equity | DKK 6,6M | -5% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 4.345 | 9.980 | 5.644 | 9.158 | 3.443 | 3.128 | 19.959 | 12.659 | 19.053 | 12.305 |
| Staff expenses | -0 | -0 | -0 | -6.378 | -5.337 | -6.869 | -7.689 | -9.384 | -8.771 | -10.671 | -11.694 | -12.260 | -11.998 |
| EBITDA | -10 | -13 | -10 | -2.033 | 4.643 | -1.225 | 1.469 | -5.941 | -5.643 | 9.289 | 964 | 6.793 | 307 |
| Depreciation & amort. | -25 | -25 | -25 | -18 | -53 | -64 | -218 | -417 | -471 | -406 | -522 | -551 | -574 |
| EBIT | -35 | -38 | -35 | -2.052 | 4.590 | -1.289 | 1.252 | -6.358 | -6.114 | 8.882 | 442 | 6.242 | -267 |
| Net financials | 44 | 44 | 47 | -3 | -65 | -52 | 3 | -70 | -241 | -443 | -224 | -210 | -376 |
| Profit before tax | 9 | 6 | 12 | -2.054 | 4.525 | -1.341 | 1.255 | -6.428 | -6.355 | 8.439 | 219 | 6.031 | -643 |
| Tax | 5 | 1 | 9 | 2 | 545 | -276 | 300 | -1.428 | -7 | -27 | -835 | 1.127 | -325 |
| Net profit | 4 | 4 | 3 | -2.056 | 3.981 | -1.064 | 955 | -5.000 | -6.348 | 8.466 | 1.054 | 4.904 | -318 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.092 | 2.002 | 2.051 | 3.659 | 10.220 | 8.839 | 8.949 | 5.343 | 5.755 | 13.714 | 8.607 | 17.540 | 31.653 |
| Equity | 1.943 | 1.948 | 1.951 | -106 | 3.875 | 2.918 | 3.873 | -1.128 | -7.476 | 990 | 2.044 | 6.948 | 6.630 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 311 | 827 | 827 | 0 | 0 | 0 |
| Short-term debt | 149 | 54 | 100 | 3.764 | 6.345 | 5.922 | 5.053 | 6.136 | 12.386 | 11.896 | 6.563 | 9.229 | 21.928 |
| Total debt | 149 | 54 | 100 | 3.764 | 6.345 | 5.922 | 5.053 | 6.447 | 13.213 | 12.724 | 6.563 | 9.229 | 21.928 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Eigil Bjerl Nielsen | Chairman | 0 companies |