| Revenue | DKK 13K | — |
| EBITDA | DKK -9K | -158% |
| Net profit | DKK 674 | +117% |
| Total assets | DKK 144K | +5% |
| Equity | DKK 136K | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 215 | 187 | 212 | 215 | 144 | 122 | 145 | 64 | 65 | 60 | — | 13 |
| Staff expenses | -139 | -143 | -246 | -215 | -120 | -80 | -46 | -54 | -65 | -56 | -18 | -22 |
| EBITDA | 76 | 44 | -34 | 0 | 24 | 42 | 78 | -11 | -9 | -15 | 15 | -9 |
| Depreciation & amort. | -32 | -51 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 44 | -7 | -34 | 0 | 24 | 42 | 78 | -11 | -9 | -15 | 15 | -9 |
| Net financials | 0 | 0 | 0 | 0 | 1 | 3 | -5 | 16 | 14 | 16 | -20 | 9 |
| Profit before tax | 44 | -7 | -34 | 0 | 25 | 45 | 73 | 5 | 5 | 1 | -5 | 1 |
| Tax | -2 | -12 | 1 | -0 | -0 | -0 | 16 | 1 | 2 | 0 | -1 | 0 |
| Net profit | 47 | 5 | -35 | 0 | 25 | 45 | 57 | 4 | 3 | 1 | -4 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 368 | 248 | 153 | 122 | 140 | 192 | 229 | 229 | 244 | 151 | 137 | 144 |
| Equity | 220 | 128 | 93 | 93 | 119 | 163 | 211 | 215 | 138 | 139 | 135 | 136 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 137 | 120 | 61 | 29 | 21 | 28 | 18 | 14 | 106 | 12 | 2 | 8 |
| Total debt | 137 | 120 | 61 | 29 | 21 | 28 | 18 | 14 | 106 | 12 | 2 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Larsen | Audit | 0 companies |