| Revenue | DKK 446K | -17% |
| EBITDA | DKK -136K | -384% |
| Net profit | DKK -87K | -166% |
| Total assets | DKK 1,3M | +8% |
| Equity | DKK 943K | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 768 | 753 | 611 | — | 539 | 584 | 699 | 505 | 507 | 567 | 566 | 536 | 446 |
| Staff expenses | -466 | -479 | -487 | -0 | -336 | -258 | -418 | -383 | -364 | -349 | -299 | -489 | -581 |
| EBITDA | 100 | 80 | 124 | 0 | 203 | 327 | 281 | 122 | 143 | 218 | 267 | 48 | -136 |
| Depreciation & amort. | -35 | -38 | -100 | -0 | -56 | -56 | -105 | -68 | -68 | -68 | -68 | -2 | -89 |
| EBIT | 65 | 42 | 23 | 0 | 147 | 270 | 176 | 54 | 76 | 151 | 199 | 45 | -225 |
| Net financials | -30 | -12 | -33 | 0 | 5 | 17 | -47 | 12 | 95 | 163 | -105 | 124 | 116 |
| Profit before tax | 35 | 30 | -10 | 0 | 152 | 287 | 129 | 66 | 171 | 313 | 95 | 169 | -109 |
| Tax | -0 | 9 | 4 | -0 | 34 | 63 | 29 | 15 | 38 | 70 | 22 | 37 | -23 |
| Net profit | 35 | 20 | -14 | 0 | 118 | 224 | 100 | 51 | 133 | 244 | 73 | 132 | -87 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 431 | 351 | 501 | 0 | 552 | 550 | 680 | 647 | 969 | 1.346 | 1.044 | 1.186 | 1.277 |
| Equity | -45 | -25 | -39 | 0 | 144 | 367 | 468 | 498 | 621 | 855 | 918 | 1.040 | 943 |
| Long-term debt | 225 | 186 | 322 | 0 | 165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 203 |
| Short-term debt | 250 | 180 | 205 | 0 | 220 | 162 | 188 | 119 | 318 | 466 | 107 | 114 | 121 |
| Total debt | 476 | 367 | 527 | 0 | 385 | 162 | 188 | 119 | 318 | 466 | 107 | 114 | 324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Egon Frode Hansen | Audit | 0 companies |