| Revenue | DKK 3,7M | +168% |
| EBITDA | DKK -656K | +84% |
| Net profit | DKK -884K | +81% |
| Total assets | DKK 2,8M | +74% |
| Equity | DKK -1,5M | -140% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.541 | 4.642 | 5.590 | 5.558 | 5.247 | 6.311 | 5.827 | 1.400 | 3.747 |
| Staff expenses | -3.837 | -3.626 | -4.038 | -4.115 | -4.479 | -5.385 | -5.534 | -5.516 | -4.403 |
| EBITDA | 861 | 1.016 | 1.552 | 1.442 | 767 | 926 | 293 | -4.116 | -656 |
| Depreciation & amort. | -627 | -815 | -830 | -687 | -666 | -680 | -690 | -420 | -162 |
| EBIT | 234 | 201 | 721 | 756 | 102 | 246 | -397 | -4.536 | -818 |
| Net financials | 0 | -1 | -292 | -202 | -21 | -29 | -14 | -71 | -66 |
| Profit before tax | 234 | 200 | 429 | 553 | 81 | 217 | -411 | -4.607 | -884 |
| Tax | -0 | 74 | 174 | 126 | 18 | 59 | -86 | 95 | -0 |
| Net profit | 234 | 125 | 255 | 427 | 63 | 158 | -326 | -4.702 | -884 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.077 | 5.413 | 6.529 | 5.514 | 5.657 | 6.623 | 6.097 | 1.623 | 2.819 |
| Equity | 887 | 1.012 | 1.750 | 4.178 | 4.240 | 4.398 | 4.073 | -629 | -1.514 |
| Long-term debt | 3.862 | 3.452 | 3.779 | 160 | 231 | 255 | 75 | 0 | 0 |
| Short-term debt | 1.328 | 897 | 892 | 1.095 | 1.139 | 1.969 | 1.949 | 2.252 | 4.333 |
| Total debt | 5.190 | 4.349 | 4.672 | 1.255 | 1.370 | 2.224 | 2.024 | 2.252 | 4.333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Ingtrup | Audit | 0 companies |