| Revenue | DKK -74K | +4% |
| EBITDA | DKK -280K | -294% |
| Net profit | DKK 1,6M | +199% |
| Total assets | DKK 26,4M | +5% |
| Equity | DKK 22M | +4% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 69.633 | 77.452 | 86.391 | 78.025 | 75.826 | -1.277 | -66 | -62 | -58 | -67 | -71 | -74 |
| Staff expenses | -65.623 | -74.938 | -82.520 | -74.590 | -72.983 | -0 | -0 | -0 | -0 | -0 | -0 | -206 |
| EBITDA | 4.010 | 2.514 | 3.871 | 3.435 | 2.843 | -1.277 | -66 | -62 | -58 | -67 | -71 | -280 |
| Depreciation & amort. | -1.170 | -1.131 | -1.257 | -1.335 | -1.361 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.840 | 1.383 | 2.614 | 2.100 | 1.482 | -1.277 | -66 | -62 | -58 | -67 | -71 | -280 |
| Net financials | -384 | 1.388 | 1.458 | 487 | -1.743 | 21.120 | -1.860 | -3.311 | 2.081 | -378 | -1.584 | 1.849 |
| Profit before tax | 2.456 | 2.771 | 4.056 | 2.587 | -261 | 19.843 | -1.926 | -3.373 | 2.023 | -445 | -1.655 | 1.569 |
| Tax | 581 | 676 | 973 | 584 | 137 | 182 | -20 | 74 | -5 | -135 | -10 | -63 |
| Net profit | 1.875 | 2.095 | 3.083 | 2.003 | -398 | 19.661 | -1.906 | -3.447 | 2.028 | -310 | -1.645 | 1.632 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.774 | 35.624 | 35.559 | 33.378 | 27.349 | 27.796 | 31.212 | 28.896 | 28.485 | 26.091 | 25.120 | 26.399 |
| Equity | 9.323 | 11.026 | 13.235 | 15.460 | 11.292 | 26.782 | 25.177 | 22.852 | 24.237 | 22.357 | 21.242 | 22.017 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.095 | 22.319 | 20.265 | 17.651 | 15.943 | 1.014 | 6.036 | 6.044 | 4.248 | 3.734 | 3.878 | 4.382 |
| Total debt | 18.095 | 22.319 | 20.265 | 17.651 | 15.943 | 1.014 | 6.036 | 6.044 | 4.248 | 3.734 | 3.878 | 4.382 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Graungaard | Board of Directors | 0 companies |
| Morten Jensen | Chairman | 0 companies |