| Revenue | DKK 1,2M | -11% |
| EBITDA | DKK 7K | -97% |
| Net profit | DKK -65K | -174% |
| Total assets | DKK 1,8M | +0% |
| Equity | DKK 761K | -8% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 680 | 739 | 802 | 1.013 | 1.054 | 1.228 | 1.160 | 1.051 | 1.088 | 1.301 | 1.362 | 1.356 | 1.212 |
| Staff expenses | -577 | -638 | -665 | -714 | -747 | -866 | -946 | -961 | -1.030 | -1.152 | -1.073 | -1.128 | -1.204 |
| EBITDA | 103 | -101 | -137 | 299 | 307 | 362 | 214 | 90 | 58 | 149 | 289 | 229 | 7 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -10 | -10 | -10 | -15 | -139 | -72 | -70 | -70 | -64 |
| EBIT | 103 | -101 | -137 | 299 | 297 | 352 | 204 | 75 | -82 | 77 | 219 | 158 | -57 |
| Net financials | -88 | -91 | -101 | -108 | -68 | -70 | -65 | -69 | -27 | -32 | -29 | -44 | -26 |
| Profit before tax | 15 | -2 | -12 | 191 | 228 | 282 | 138 | 6 | -109 | 46 | 189 | 114 | -83 |
| Tax | 5 | 4 | 12 | 46 | 54 | 64 | 32 | 6 | -23 | 11 | 43 | 27 | -18 |
| Net profit | 11 | -6 | -24 | 145 | 174 | 217 | 106 | 0 | -86 | 35 | 146 | 88 | -65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.309 | 1.351 | 1.375 | 1.457 | 1.806 | 1.987 | 1.967 | 2.145 | 2.022 | 2.192 | 1.905 | 1.754 | 1.758 |
| Equity | -32 | -25 | -1 | 145 | 319 | 536 | 643 | 643 | 557 | 592 | 738 | 826 | 761 |
| Long-term debt | 0 | 0 | 0 | 0 | 140 | 101 | 61 | 24 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.341 | 1.377 | 1.376 | 1.312 | 1.343 | 1.341 | 1.251 | 1.460 | 1.465 | 1.594 | 1.126 | 890 | 977 |
| Total debt | 1.341 | 1.377 | 1.376 | 1.312 | 1.483 | 1.442 | 1.312 | 1.485 | 1.465 | 1.594 | 1.126 | 890 | 977 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Benjamin Blender | Board of Directors | 0 companies |