| Revenue | DKK 249K | -38% |
| EBITDA | DKK -83K | -310% |
| Net profit | DKK -25K | -179% |
| Total assets | DKK 228K | +3% |
| Equity | DKK 139K | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 645 | 462 | 416 | 323 | 344 | 257 | 325 | 404 | 471 | 479 | 481 | 404 | 249 |
| Staff expenses | -590 | -292 | -195 | -211 | -231 | -199 | -252 | -229 | -316 | -404 | -333 | -365 | -332 |
| EBITDA | 55 | 170 | 221 | 112 | 113 | 58 | 73 | 175 | 154 | 75 | 147 | 39 | -83 |
| Depreciation & amort. | -48 | 48 | 46 | 44 | 41 | -227 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7 | 122 | 174 | 68 | 72 | -169 | 73 | 175 | 154 | 75 | 147 | 39 | -83 |
| Net financials | -89 | -91 | -78 | -68 | -67 | -64 | -18 | -24 | -5 | 4 | -41 | 1 | 50 |
| Profit before tax | -82 | 31 | 96 | -1 | 5 | -233 | 55 | 152 | 150 | 80 | 106 | 40 | -32 |
| Tax | -20 | 8 | 24 | 1 | 2 | 12 | 13 | 35 | 35 | 19 | 24 | 9 | -8 |
| Net profit | -62 | 23 | 72 | -1 | 3 | -245 | 42 | 116 | 115 | 61 | 82 | 31 | -25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.177 | 1.130 | 1.106 | 1.008 | 993 | 71 | 40 | 53 | 93 | 161 | 190 | 222 | 228 |
| Equity | -135 | -113 | -41 | -42 | -39 | -284 | -242 | -125 | -11 | 50 | 133 | 164 | 139 |
| Long-term debt | 990 | 937 | 880 | 880 | 880 | 234 | 148 | 77 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 323 | 305 | 266 | 178 | 152 | 120 | 134 | 102 | 103 | 111 | 57 | 58 | 89 |
| Total debt | 1.312 | 1.242 | 1.146 | 1.058 | 1.032 | 355 | 282 | 178 | 103 | 111 | 57 | 58 | 89 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Lise-Lotte Olsen | Chairman | 0 companies |