| Revenue | DKK 2M | +40% |
| EBITDA | DKK -47K | +71% |
| Net profit | DKK 554K | +102% |
| Total assets | DKK 2,2M | +35% |
| Equity | DKK 1,6M | +51% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.514 | 2.098 | 2.705 | 2.548 | 2.352 | 1.807 | 2.033 | 1.823 | 1.955 | 1.646 | 1.369 | 1.414 | 1.982 |
| Staff expenses | -2.495 | -2.418 | -2.461 | -3.058 | -2.114 | -1.544 | -1.676 | -1.731 | -1.825 | -1.787 | -1.356 | -1.572 | -2.028 |
| EBITDA | 19 | -320 | 243 | -510 | 237 | 264 | 357 | 92 | 130 | -141 | 13 | -158 | -47 |
| Depreciation & amort. | 5 | -5 | -93 | -97 | -286 | -7 | -8 | -9 | -7 | -10 | -6 | -5 | -0 |
| EBIT | 14 | -325 | 150 | -607 | -48 | 257 | 349 | 82 | 123 | -152 | 7 | -163 | -47 |
| Net financials | -2 | -13 | -19 | -41 | -57 | -31 | 24 | 106 | 262 | 174 | 121 | 438 | 600 |
| Profit before tax | 12 | -338 | 132 | -648 | -105 | 226 | 373 | 188 | 385 | 22 | 127 | 275 | 554 |
| Tax | 5 | -0 | -45 | -135 | -18 | 54 | 93 | 19 | 26 | 6 | -0 | -0 | -0 |
| Net profit | 7 | -338 | 177 | -513 | -87 | 172 | 280 | 168 | 360 | 16 | 127 | 275 | 554 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.420 | 898 | 1.120 | 1.166 | 825 | 619 | 856 | 869 | 1.635 | 1.182 | 1.274 | 1.599 | 2.152 |
| Equity | 460 | 122 | 299 | -214 | -302 | -129 | 151 | 319 | 678 | 694 | 821 | 1.096 | 1.650 |
| Long-term debt | 12 | 0 | 0 | 0 | 182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 948 | 776 | 822 | 1.380 | 945 | 748 | 706 | 550 | 956 | 488 | 453 | 503 | 502 |
| Total debt | 960 | 776 | 822 | 1.380 | 1.127 | 748 | 706 | 550 | 956 | 488 | 453 | 503 | 502 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bindzus | Board of Directors | 0 companies |
| Christian Østergaard | Board of Directors | 0 companies |
| Steen Hvidt | Chairman | 0 companies |
| Martin Bo Stolpe-Thomsen | Board of Directors | 0 companies |