| Revenue | DKK 228K | -45% |
| EBITDA | DKK 171K | -58% |
| Net profit | DKK 426K | -24% |
| Total assets | DKK 8,4M | +5% |
| Equity | DKK 7,4M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -83 | -128 | -20 | -32 | 41 | 81 | 276 | 182 | 218 | 168 | 177 | 414 | 228 |
| Staff expenses | -344 | -349 | -376 | -350 | -342 | -342 | -245 | -214 | -301 | -311 | -49 | -11 | -58 |
| EBITDA | -426 | -477 | -321 | -382 | -301 | -261 | 31 | -32 | -83 | -144 | 128 | 403 | 171 |
| Depreciation & amort. | -3 | -13 | -54 | -133 | -46 | -44 | -69 | -101 | -118 | -116 | -125 | -77 | -48 |
| EBIT | -429 | -490 | -375 | -515 | -346 | -305 | -38 | -134 | -202 | -260 | 2 | 325 | 123 |
| Net financials | 704 | 561 | 389 | 518 | -107 | 321 | -229 | 864 | 281 | 360 | 41 | 395 | 423 |
| Profit before tax | 275 | 71 | 14 | 3 | -454 | 16 | -267 | 731 | 80 | 100 | 43 | 720 | 545 |
| Tax | 73 | 22 | 37 | -8 | 64 | -0 | -0 | -0 | 17 | 31 | 15 | 157 | 119 |
| Net profit | 202 | 49 | -24 | 11 | -518 | 16 | -267 | 731 | 63 | 69 | 29 | 563 | 426 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.767 | 7.826 | 7.965 | 7.545 | 6.930 | 6.793 | 6.546 | 7.241 | 7.251 | 7.405 | 7.234 | 8.031 | 8.441 |
| Equity | 7.671 | 7.570 | 7.397 | 7.287 | 6.668 | 6.581 | 6.208 | 6.831 | 6.783 | 6.740 | 6.654 | 7.101 | 7.406 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71 | 90 | 86 | 88 |
| Short-term debt | 95 | 256 | 568 | 257 | 261 | 212 | 338 | 410 | 468 | 595 | 490 | 845 | 947 |
| Total debt | 95 | 256 | 568 | 257 | 261 | 212 | 338 | 410 | 468 | 666 | 580 | 930 | 1.035 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Bodil Lindholt | Board of Directors | 0 companies |
| Niels Orloff Bilberg | Chairman | 0 companies |