| Revenue | DKK 2,2M | +162% |
| EBITDA | DKK 261K | +126% |
| Net profit | DKK 181K | +117% |
| Total assets | DKK 824K | -20% |
| Equity | DKK -753K | +19% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.114 | 1.102 | 1.159 | 1.231 | 922 | 1.266 | 885 | 1.317 | 1.010 | 1.774 | 839 | 2.197 |
| Staff expenses | -993 | -946 | -839 | -1.064 | -868 | -1.245 | -806 | -1.248 | -808 | -1.675 | -1.824 | -1.936 |
| EBITDA | 122 | 156 | 320 | 167 | 55 | 22 | 79 | 70 | 201 | 100 | -985 | 261 |
| Depreciation & amort. | -11 | -79 | -71 | -45 | -15 | -0 | -9 | -42 | -42 | -67 | -93 | -23 |
| EBIT | 110 | 78 | 249 | 122 | 40 | 22 | 70 | 28 | 160 | 33 | -1.079 | 238 |
| Net financials | -80 | -71 | -77 | -43 | -16 | -12 | -60 | -15 | -33 | -13 | -40 | -56 |
| Profit before tax | 31 | 6 | 172 | 79 | 23 | 9 | 9 | 13 | 127 | 20 | -1.118 | 181 |
| Tax | -0 | -0 | 56 | 33 | -0 | -0 | -0 | 10 | 47 | 5 | -24 | -0 |
| Net profit | 31 | 6 | 117 | 45 | 23 | 9 | 9 | 3 | 80 | 15 | -1.095 | 181 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.297 | 1.231 | 1.624 | 1.628 | 982 | 1.046 | 805 | 833 | 1.243 | 1.870 | 1.032 | 824 |
| Equity | 153 | 159 | 276 | 221 | 244 | 174 | 183 | 178 | 258 | 273 | -935 | -753 |
| Long-term debt | 127 | 96 | 64 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.018 | 975 | 1.284 | 1.376 | 738 | 872 | 622 | 655 | 966 | 1.573 | 1.967 | 1.578 |
| Total debt | 1.145 | 1.072 | 1.348 | 1.407 | 738 | 872 | 622 | 655 | 966 | 1.573 | 1.967 | 1.578 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Ekmann Hørsel | Audit | 0 companies |