| Revenue | DKK 291K | +2% |
| EBITDA | DKK -62K | +9% |
| Net profit | DKK -65K | +10% |
| Total assets | DKK 112K | -26% |
| Equity | DKK -43K | -297% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 584 | 427 | 402 | 437 | 424 | 332 | 290 | 266 | 267 | 294 | 231 | 286 | 291 |
| Staff expenses | -515 | -359 | -420 | -371 | -274 | -193 | -199 | -241 | -192 | -166 | -267 | -354 | -353 |
| EBITDA | 69 | 69 | -18 | 66 | 150 | 139 | 91 | 25 | 75 | 127 | -37 | -68 | -62 |
| Depreciation & amort. | 47 | -66 | -38 | -26 | -29 | -35 | -8 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 22 | 3 | -56 | 40 | 121 | 104 | 83 | 25 | 75 | 127 | -37 | -68 | -62 |
| Net financials | -22 | -40 | -19 | -28 | -12 | -9 | -7 | -6 | -3 | -1 | -1 | -4 | -3 |
| Profit before tax | -0 | -37 | -75 | 12 | 109 | 95 | 76 | 20 | 72 | 126 | -38 | -72 | -65 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 | 24 | -0 | -0 | -0 |
| Net profit | -0 | -37 | -75 | 12 | 109 | 95 | 76 | 20 | 70 | 102 | -38 | -72 | -65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 160 | 252 | 205 | 189 | 156 | 200 | 202 | 195 | 175 | 203 | 218 | 151 | 112 |
| Equity | -240 | -277 | -352 | -340 | -231 | -137 | -60 | -41 | 30 | 132 | 94 | 22 | -43 |
| Long-term debt | 0 | 0 | 325 | 291 | 233 | 175 | 122 | 69 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 400 | 529 | 232 | 239 | 154 | 162 | 140 | 167 | 145 | 71 | 124 | 129 | 155 |
| Total debt | 400 | 529 | 557 | 529 | 388 | 337 | 263 | 236 | 145 | 71 | 124 | 129 | 155 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Deputy Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Sundahl | Chairman | 0 companies |
| Morten Svankjær | Deputy Chairman | 0 companies |