| Revenue | DKK 382K | -36% |
| EBITDA | DKK 326K | -27% |
| Net profit | DKK 291K | -3% |
| Total assets | DKK 639K | -32% |
| Equity | DKK -2,3M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 978 | 790 | 1.088 | 936 | 594 | -321 | 505 | 597 | 382 |
| Staff expenses | -472 | -528 | -647 | -680 | -721 | -221 | -102 | -151 | -55 |
| EBITDA | 270 | 247 | 423 | 225 | -128 | -542 | 403 | 446 | 326 |
| Depreciation & amort. | -17 | -40 | -40 | -40 | -40 | -23 | -0 | -0 | -0 |
| EBIT | 253 | 207 | 383 | 185 | -168 | -565 | 403 | 446 | 326 |
| Net financials | -23 | -49 | -146 | -79 | -189 | -196 | -165 | -88 | 49 |
| Profit before tax | 230 | 157 | 237 | 106 | -356 | -761 | 238 | 358 | 375 |
| Tax | 58 | 33 | 62 | 23 | -77 | -85 | -0 | 58 | 84 |
| Net profit | 172 | 124 | 175 | 83 | -279 | -677 | 238 | 299 | 291 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.900 | 2.419 | 3.595 | 4.366 | 4.649 | 1.643 | 1.426 | 939 | 639 |
| Equity | 481 | 605 | 780 | 863 | 584 | -2.837 | -2.599 | -2.625 | -2.334 |
| Long-term debt | 89 | 63 | 401 | 460 | 309 | 447 | 361 | 342 | 169 |
| Short-term debt | 1.285 | 1.674 | 2.275 | 2.881 | 3.671 | 4.034 | 3.664 | 3.164 | 2.765 |
| Total debt | 1.373 | 1.737 | 2.676 | 3.341 | 3.980 | 4.480 | 4.025 | 3.506 | 2.934 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Audit | Audit | 2005 | — | — |
LB Management | Management | 2005 | — | — |
PA Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Rubin Many Lercke | Audit | 0 companies |
| Lars Bastholm | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |