| Revenue | DKK 565K | -8% |
| EBITDA | DKK -128K | -166% |
| Net profit | DKK 946K | -63% |
| Total assets | DKK 17,6M | +90% |
| Equity | DKK 9M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | 57 | 63 | 675 | 17 | 152 | 58 | -17 | 548 | 610 | 611 | 612 | 565 |
| Staff expenses | -0 | -33 | -132 | -209 | -53 | -15 | -35 | -88 | -538 | -603 | -450 | -418 | -692 |
| EBITDA | -1 | 24 | -69 | 466 | -36 | 137 | 23 | -105 | 9 | 8 | 161 | 193 | -128 |
| Depreciation & amort. | -1 | -34 | -71 | -148 | -67 | -73 | -39 | -22 | -47 | -41 | -31 | -31 | -34 |
| EBIT | -2 | -10 | -141 | 318 | -103 | 65 | -16 | -126 | -38 | -33 | 130 | 162 | -161 |
| Net financials | -1.072 | 35 | -674 | -145 | 120 | 887 | 43 | 1.063 | 1.032 | 159 | 3.283 | 2.448 | 1.046 |
| Profit before tax | -1.074 | 24 | -815 | 173 | 17 | 952 | 27 | 936 | 994 | 127 | 3.412 | 2.610 | 885 |
| Tax | -1 | -9 | -31 | 67 | -20 | 18 | -6 | 61 | -94 | -17 | 45 | 53 | -61 |
| Net profit | -1.073 | 33 | -784 | 106 | 37 | 934 | 32 | 875 | 1.087 | 144 | 3.368 | 2.557 | 946 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.835 | 1.650 | 1.240 | 1.095 | 1.542 | 2.118 | 1.425 | 1.945 | 3.022 | 4.112 | 6.791 | 9.275 | 17.577 |
| Equity | 1.199 | 1.083 | 299 | 300 | 337 | 1.271 | 589 | 1.465 | 2.497 | 2.437 | 5.690 | 8.129 | 8.954 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.804 |
| Short-term debt | 636 | 567 | 941 | 614 | 1.205 | 847 | 836 | 451 | 498 | 1.676 | 1.101 | 1.145 | 819 |
| Total debt | 636 | 567 | 941 | 614 | 1.205 | 847 | 836 | 451 | 498 | 1.676 | 1.101 | 1.145 | 8.623 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Erik Rasmussen | Audit | 0 companies |