| Revenue | DKK 785K | -34% |
| EBITDA | DKK -36K | -110% |
| Net profit | DKK -52K | -116% |
| Total assets | DKK 530K | -33% |
| Equity | DKK 380K | -31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.055 | 1.207 | 1.275 | 1.292 | 1.123 | 1.114 | 950 | 1.369 | 1.166 | 731 | 1.184 | 785 |
| Staff expenses | -866 | -826 | -889 | -925 | -871 | -832 | -842 | -719 | -820 | -821 | -821 | -821 |
| EBITDA | -29 | 229 | 168 | 177 | 87 | 130 | -20 | 541 | 183 | -211 | 363 | -36 |
| Depreciation & amort. | -68 | 53 | 81 | -83 | -84 | -76 | -7 | -6 | -15 | -15 | -15 | -15 |
| EBIT | -97 | 176 | 87 | 95 | 3 | 54 | -27 | 536 | 168 | -226 | 348 | -51 |
| Net financials | -18 | -6 | -23 | -12 | -11 | -8 | -8 | -3 | -8 | 4 | -4 | -1 |
| Profit before tax | -115 | 170 | 64 | 83 | -8 | 45 | -35 | 532 | 160 | -223 | 345 | -52 |
| Tax | -6 | 23 | 17 | 20 | -0 | 10 | -7 | 118 | 37 | 2 | 31 | -0 |
| Net profit | -109 | 147 | 47 | 63 | -8 | 35 | -27 | 414 | 124 | -224 | 313 | -52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 460 | 804 | 807 | 822 | 551 | 555 | 450 | 940 | 1.021 | 601 | 787 | 530 |
| Equity | 78 | 226 | 174 | 198 | 140 | 175 | 148 | 562 | 575 | 350 | 550 | 380 |
| Long-term debt | 0 | 241 | 193 | 144 | 93 | 40 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 369 | 316 | 422 | 470 | 316 | 340 | 302 | 378 | 446 | 251 | 237 | 150 |
| Total debt | 369 | 557 | 615 | 614 | 409 | 379 | 302 | 378 | 446 | 251 | 237 | 150 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UN Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Uffe Nikolajsen | Audit | 0 companies |