| Revenue | DKK 1,5M | -5% |
| EBITDA | DKK -199K | +73% |
| Net profit | DKK -878K | -19% |
| Total assets | DKK 1,9M | -25% |
| Equity | DKK -1,1M | -359% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.997 | 2.355 | 2.464 | 2.346 | 1.779 | 2.364 | 2.089 | 2.725 | 1.623 | 1.538 |
| Staff expenses | -1.794 | -1.861 | -1.940 | -2.117 | -2.127 | -2.146 | -2.049 | -2.171 | -2.359 | -1.737 |
| EBITDA | 204 | 494 | 523 | 228 | -348 | 218 | 40 | 554 | -736 | -199 |
| Depreciation & amort. | 180 | -148 | -113 | -137 | -142 | -55 | -7 | -6 | -175 | -441 |
| EBIT | 23 | 346 | 410 | 91 | -490 | 163 | 33 | 548 | -911 | -641 |
| Net financials | -9 | -7 | -8 | -3 | -0 | -7 | -4 | -3 | -34 | -29 |
| Profit before tax | 14 | 339 | 402 | 89 | -491 | 155 | 30 | 546 | -945 | -670 |
| Tax | 9 | 85 | 100 | 23 | -107 | 35 | 7 | 120 | -207 | 208 |
| Net profit | 5 | 253 | 302 | 66 | -383 | 120 | 23 | 425 | -738 | -878 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.518 | 1.769 | 1.568 | 1.547 | 1.220 | 1.287 | 1.289 | 3.248 | 2.536 | 1.896 |
| Equity | 309 | 465 | 668 | 632 | 249 | 369 | 286 | 604 | -245 | -1.123 |
| Long-term debt | 550 | 550 | 250 | 250 | 250 | 250 | 250 | 1.822 | 1.630 | 1.590 |
| Short-term debt | 659 | 730 | 650 | 664 | 721 | 668 | 752 | 822 | 1.151 | 1.428 |
| Total debt | 1.209 | 1.280 | 900 | 914 | 971 | 918 | 1.002 | 2.644 | 2.781 | 3.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Unofficial title | Unofficial title | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Bigaard | Unofficial title | 0 companies |