| Revenue | DKK 2M | +43% |
| EBITDA | DKK 318K | +130% |
| Net profit | DKK 92K | +107% |
| Total assets | DKK 3,7M | -1% |
| Equity | DKK -890K | +9% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.225 | 3.910 | 5.035 | 5.095 | 4.400 | 5.047 | 4.476 | 3.319 | 1.417 | 2.026 |
| Staff expenses | -3.300 | -3.174 | -4.630 | -4.578 | -3.938 | -4.592 | -4.527 | -4.560 | -2.487 | -1.709 |
| EBITDA | 925 | 736 | 405 | 517 | 462 | 455 | -50 | -1.240 | -1.069 | 318 |
| Depreciation & amort. | 6 | 19 | 25 | 25 | -25 | -25 | -0 | -0 | -0 | -0 |
| EBIT | 918 | 718 | 380 | 492 | 437 | 430 | -50 | -1.240 | -1.069 | 318 |
| Net financials | -268 | -245 | -313 | -334 | -287 | -301 | -354 | -322 | -292 | -226 |
| Profit before tax | — | 472 | 67 | 158 | 150 | 129 | -405 | -1.563 | -1.362 | 92 |
| Tax | 166 | 119 | 16 | 37 | 33 | 29 | -88 | 88 | -0 | -0 |
| Net profit | 485 | 353 | 51 | 121 | 117 | 100 | -317 | -1.651 | -1.362 | 92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.147 | 6.434 | 6.270 | 6.363 | 6.210 | 7.136 | 7.165 | 5.900 | 3.732 | 3.698 |
| Equity | — | 1.978 | 2.029 | 2.150 | 2.247 | 2.347 | 2.030 | 380 | -982 | -890 |
| Long-term debt | 275 | 244 | 110 | 85 | 0 | 0 | 165 | 105 | 125 | 0 |
| Short-term debt | 3.213 | 4.209 | 4.128 | 4.123 | 3.957 | 4.789 | 4.970 | 5.415 | 4.589 | 4.589 |
| Total debt | 3.488 | 4.453 | 4.238 | 4.207 | 3.957 | 4.789 | 5.135 | 5.520 | 4.714 | 4.589 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|