| Revenue | DKK 1,4M | -25% |
| EBITDA | DKK -141K | -155% |
| Net profit | DKK -159K | -197% |
| Total assets | DKK 574K | -52% |
| Equity | DKK 551K | -30% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 865 | -780 | 850 | 1.111 | 1.252 | 1.312 | 1.361 | 1.665 | 1.750 | 1.899 | 1.420 |
| Staff expenses | -856 | -663 | -837 | -964 | -964 | -1.204 | -1.266 | -1.422 | -1.444 | -1.643 | -1.561 |
| EBITDA | 9 | -94 | 13 | 147 | 287 | 109 | 95 | 243 | 306 | 256 | -141 |
| Depreciation & amort. | 13 | -11 | -15 | -31 | -40 | -42 | -42 | -42 | -34 | -40 | -16 |
| EBIT | -3 | -106 | -2 | 116 | 247 | 67 | 54 | 201 | 272 | 216 | -157 |
| Net financials | -8 | -5 | -4 | -11 | -4 | -5 | -2 | -2 | -6 | -7 | -8 |
| Profit before tax | -6 | -52 | -4 | 105 | 243 | 62 | 51 | 199 | 266 | 209 | -166 |
| Tax | 3 | 25 | 1 | 25 | 50 | 17 | 11 | 44 | 58 | 46 | -7 |
| Net profit | -8 | -76 | -5 | 80 | 193 | 45 | 40 | 155 | 207 | 163 | -159 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 357 | 366 | 478 | 692 | 814 | 860 | 733 | 929 | 1.407 | 1.199 | 574 |
| Equity | 98 | 175 | 170 | 250 | 443 | 488 | 424 | 539 | 697 | 785 | 551 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 259 | -190 | 307 | 439 | 368 | 364 | 298 | 378 | 698 | 407 | 23 |
| Total debt | 259 | -190 | 307 | 439 | 368 | 364 | 298 | 378 | 698 | 407 | 23 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IG Management | Management | 2007 | — | — |
PM Unofficial title | Unofficial title | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2011 | |
| Individual | 25.0% | 25.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Ignazio Gnocchi | Management | 0 companies |
| Preben Meldgaard | Unofficial title | 0 companies |