| Revenue | DKK 479K | -9% |
| EBITDA | DKK -13K | -109% |
| Net profit | DKK -11K | -113% |
| Total assets | DKK 743K | -15% |
| Equity | DKK 538K | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.207 | 1.349 | 1.338 | 1.639 | 1.457 | 1.557 | 861 | 907 | 504 | 973 | 487 | 525 | 479 |
| Staff expenses | -800 | -915 | -824 | -1.008 | -869 | -1.107 | -1.122 | -1.060 | -420 | -380 | -461 | -382 | -492 |
| EBITDA | 407 | 434 | 514 | 632 | 587 | 450 | -260 | -153 | 84 | 592 | 25 | 143 | -13 |
| Depreciation & amort. | -32 | -7 | -7 | -149 | -165 | -169 | -162 | -50 | -50 | -26 | -22 | -22 | -0 |
| EBIT | 375 | 427 | 507 | 483 | 423 | 281 | -422 | -203 | 34 | 567 | 4 | 122 | -13 |
| Net financials | -19 | 16 | 8 | -102 | -14 | -5 | -2 | -4 | -2 | -4 | -5 | 0 | -1 |
| Profit before tax | 356 | 443 | 515 | 381 | 409 | 276 | -424 | -207 | 32 | 563 | -1 | 122 | -14 |
| Tax | 90 | 112 | 129 | 115 | 97 | 69 | -93 | -45 | 7 | 124 | -0 | 34 | -2 |
| Net profit | 266 | 330 | 386 | 266 | 312 | 208 | -331 | -162 | 25 | 439 | -1 | 87 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 702 | 1.148 | 998 | 953 | 912 | 1.062 | 589 | 436 | 299 | 755 | 772 | 875 | 743 |
| Equity | 622 | 855 | 635 | 405 | 616 | 720 | 283 | 120 | 146 | 585 | 584 | 671 | 538 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 80 | 293 | 363 | 548 | 296 | 342 | 307 | 316 | 153 | 171 | 188 | 203 | 205 |
| Total debt | 80 | 293 | 363 | 548 | 296 | 342 | 307 | 316 | 153 | 171 | 188 | 203 | 205 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
II Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ilse Ingeborg Handrup Wilmot | Chief Executive Officer | 0 companies |