| Revenue | DKK -73K | -200% |
| EBITDA | DKK -56K | +38% |
| Net profit | DKK -90K | +57% |
| Total assets | DKK 95K | -60% |
| Equity | DKK -541K | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 147 | 132 | 391 | 359 | 280 | 767 | 534 | 568 | 213 | 488 | 535 | 73 | -73 |
| Staff expenses | -270 | -123 | -371 | -432 | -364 | -588 | -709 | -502 | -386 | -289 | -389 | -164 | -33 |
| EBITDA | -122 | 8 | 19 | -73 | -85 | 179 | -175 | 66 | -172 | 198 | 146 | -91 | -56 |
| Depreciation & amort. | -11 | -11 | -11 | -6 | -8 | -8 | -8 | -8 | -8 | -70 | -70 | -70 | 25 |
| EBIT | -133 | -3 | 8 | -80 | -93 | 170 | -183 | 58 | -180 | 128 | 76 | -161 | -81 |
| Net financials | 1 | -6 | -6 | -17 | -21 | -13 | -10 | -24 | -17 | -46 | -24 | -46 | -9 |
| Profit before tax | -133 | -9 | 2 | -96 | -114 | 157 | -193 | 34 | -197 | 82 | 52 | -207 | -90 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -133 | -9 | 2 | -96 | -114 | 157 | -193 | 34 | -197 | 82 | 52 | -207 | -90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 180 | 160 | 297 | 244 | 241 | 167 | 128 | 112 | 380 | 493 | 343 | 235 | 95 |
| Equity | 37 | 28 | 31 | -66 | -180 | -22 | -215 | -181 | -378 | -296 | -245 | -452 | -541 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 271 | 235 | 160 | 0 |
| Short-term debt | 143 | 132 | 267 | 309 | 420 | 189 | 343 | 293 | 758 | 518 | 353 | 527 | 636 |
| Total debt | 143 | 132 | 267 | 309 | 420 | 189 | 343 | 293 | 758 | 789 | 588 | 687 | 636 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Ekmann Hørsel | Audit | 0 companies |