| Revenue | DKK 86K | -63% |
| EBITDA | DKK 78K | -5% |
| Net profit | DKK 61K | -12% |
| Total assets | DKK 122K | +9% |
| Equity | DKK 12K | +125% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.356 | 1.307 | 1.097 | 1.726 | 1.678 | 1.116 | 255 | 202 | 234 | 86 |
| Staff expenses | -1.224 | -1.234 | -1.060 | -1.524 | -1.406 | -854 | -276 | -203 | -117 | -7 |
| EBITDA | 133 | 73 | 36 | 203 | 272 | 262 | -21 | -1 | 82 | 78 |
| Depreciation & amort. | -14 | -14 | -14 | -14 | -14 | -11 | -17 | -11 | -11 | -11 |
| EBIT | 119 | 59 | 23 | 189 | 258 | 251 | -38 | -12 | 72 | 67 |
| Net financials | -45 | -44 | -43 | -23 | -22 | -10 | -9 | -5 | -2 | -6 |
| Profit before tax | 74 | 14 | -21 | 166 | 236 | 242 | -47 | -17 | 69 | 61 |
| Tax | 20 | -4 | 11 | 45 | 56 | 58 | 2 | -0 | -0 | -0 |
| Net profit | 53 | 19 | -32 | 121 | 180 | 183 | -49 | -17 | 69 | 61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 525 | 436 | 460 | 376 | 573 | 266 | 346 | 146 | 112 | 122 |
| Equity | -71 | -52 | -84 | -334 | -53 | 7 | 31 | -118 | -49 | 12 |
| Long-term debt | 0 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 596 | 488 | 544 | 710 | 604 | 259 | 315 | 264 | 161 | 110 |
| Total debt | 596 | 488 | 544 | 710 | 625 | 259 | 315 | 264 | 161 | 110 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 50.0% | 20.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2018 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2012 | |
| Individual | 25.0% | 25.0% | 2012 | |
| Individual | 25.0% | 25.0% | 2016 | |
BSV IVS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|