| Revenue | DKK 194K | +36% |
| EBITDA | DKK -127K | +23% |
| Net profit | DKK -60K | +49% |
| Total assets | DKK 1,9M | -2% |
| Equity | DKK 1,8M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.670 | 984 | 1.613 | 1.721 | 1.786 | 1.935 | 2.083 | 1.463 | 565 | -135 | 2.173 | 143 | 194 |
| Staff expenses | -1.425 | -827 | -1.239 | -1.600 | -1.670 | -1.665 | -1.952 | -1.158 | -733 | -120 | -219 | -309 | -321 |
| EBITDA | 245 | 157 | 392 | 121 | 116 | 269 | 131 | 305 | -168 | -255 | 1.954 | -166 | -127 |
| Depreciation & amort. | -4 | -4 | 9 | -3 | -12 | -11 | -9 | -13 | -13 | -0 | -0 | -0 | -0 |
| EBIT | 241 | 153 | 383 | 119 | 104 | 259 | 121 | 291 | -181 | -255 | 1.954 | -166 | -127 |
| Net financials | 8 | 1 | 1 | 12 | 3 | 9 | -17 | 21 | 3 | -1 | -7 | 13 | 50 |
| Profit before tax | 249 | 154 | 384 | 131 | 107 | 268 | 104 | 312 | -179 | -257 | 1.946 | -153 | -77 |
| Tax | 67 | 41 | 102 | 43 | 28 | 60 | 26 | 76 | -39 | -56 | 429 | -34 | -17 |
| Net profit | 182 | 113 | 282 | 88 | 79 | 208 | 79 | 236 | -140 | -201 | 1.518 | -119 | -60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.360 | 844 | 1.455 | 1.414 | 1.241 | 1.681 | 1.629 | 1.433 | 1.119 | 551 | 2.077 | 1.922 | 1.878 |
| Equity | 562 | 578 | 762 | 750 | 728 | 832 | 805 | 933 | 683 | 482 | 1.999 | 1.823 | 1.763 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 795 | 264 | 685 | 655 | 501 | 840 | 817 | 449 | 437 | 69 | 78 | 99 | 115 |
| Total debt | 795 | 264 | 685 | 655 | 501 | 840 | 817 | 492 | 437 | 69 | 78 | 99 | 115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Krog Christoffersen | Audit | 0 companies |