| Revenue | DKK -121K | +34% |
| EBITDA | DKK -826K | -19% |
| Net profit | DKK -478K | -248% |
| Total assets | DKK 5M | -11% |
| Equity | DKK 4,9M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.353 | 1.474 | 1.243 | 1.501 | 1.590 | 1.237 | 1.007 | 724 | 761 | 77 | 22 | -91 | -121 |
| Staff expenses | -311 | -539 | -883 | -553 | -504 | -583 | -598 | -570 | -584 | -555 | -385 | -603 | -705 |
| EBITDA | 764 | 934 | 112 | 691 | 827 | 654 | 409 | 153 | 178 | -478 | -363 | -694 | -826 |
| Depreciation & amort. | -4 | -1 | 7 | 7 | -19 | -37 | -37 | -37 | -44 | -31 | -6 | -0 | -0 |
| EBIT | 760 | 934 | 105 | 684 | 809 | 617 | 371 | 116 | 134 | -509 | -369 | -694 | -826 |
| Net financials | 109 | 78 | 142 | 128 | 70 | 321 | -197 | 587 | 761 | 1.427 | -257 | 1.015 | 349 |
| Profit before tax | 869 | 1.012 | 246 | 812 | 879 | 938 | 174 | 703 | 895 | 918 | -626 | 322 | -478 |
| Tax | 217 | 251 | 61 | 191 | 192 | 207 | 39 | 156 | 202 | 207 | -0 | -0 | -0 |
| Net profit | 652 | 761 | 186 | 621 | 687 | 731 | 135 | 547 | 693 | 711 | -626 | 322 | -478 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.809 | 3.388 | 3.555 | 4.178 | 4.767 | 5.252 | 5.213 | 5.703 | 6.112 | 6.554 | 5.472 | 5.646 | 5.031 |
| Equity | 2.339 | 3.002 | 3.087 | 3.607 | 4.294 | 4.922 | 4.951 | 5.290 | 5.772 | 6.270 | 5.294 | 5.498 | 4.899 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 469 | 386 | 467 | 572 | 467 | 324 | 258 | 384 | 340 | 284 | 178 | 148 | 132 |
| Total debt | 469 | 386 | 467 | 572 | 467 | 324 | 258 | 412 | 340 | 284 | 178 | 148 | 132 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Deputy Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Koustrup Sørensen | Board of Directors | 0 companies |
| Håkon Lundemo | Deputy Chairman | 0 companies |