| Revenue | DKK 3,4M | +25% |
| EBITDA | DKK 2,3M | -4% |
| Net profit | DKK -2M | -113% |
| Total assets | DKK 63M | -8% |
| Equity | DKK 62,4M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.783 | 4.019 | 2.636 | 2.446 | 2.294 | 1.332 | 1.671 | 1.269 | 1.343 | 2.410 | 3.188 | 2.710 | 3.400 |
| Staff expenses | -1.287 | -273 | -820 | -111 | -123 | -127 | -126 | -127 | -376 | -385 | -393 | -238 | -1.081 |
| EBITDA | 2.496 | 3.745 | 3.456 | 1.878 | 2.171 | 1.205 | 1.526 | 1.108 | 866 | 1.956 | 2.747 | 2.413 | 2.319 |
| Depreciation & amort. | 9 | 31 | 31 | 31 | -31 | -22 | -23 | -63 | -102 | -177 | -167 | -189 | -135 |
| EBIT | 2.487 | 3.714 | 3.425 | 1.847 | 2.140 | 1.183 | 1.502 | 1.044 | 764 | 1.779 | 2.579 | 2.224 | 2.183 |
| Net financials | -415 | 609 | 1.160 | 5.854 | -5.126 | 3.753 | -1.189 | 4.794 | 6.149 | 11.473 | 8.049 | 17.609 | -4.819 |
| Profit before tax | — | 4.323 | 4.585 | 7.701 | -2.986 | 4.936 | 314 | 5.838 | 6.913 | 13.252 | 10.629 | 19.833 | -2.635 |
| Tax | 685 | 1.088 | 1.123 | 1.901 | -572 | 1.090 | 23 | 1.280 | 1.426 | 2.824 | 2.344 | 4.451 | -639 |
| Net profit | 1.387 | 3.236 | 3.462 | 5.800 | -2.414 | 3.845 | 291 | 4.558 | 5.488 | 10.428 | 8.285 | 15.382 | -1.996 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.974 | 12.402 | 15.109 | 21.682 | 18.116 | 20.961 | 21.287 | 25.930 | 32.268 | 44.842 | 52.543 | 68.822 | 63.048 |
| Equity | — | 9.278 | 12.740 | 18.540 | 16.126 | 19.971 | 20.262 | 24.770 | 30.258 | 40.686 | 48.971 | 64.353 | 62.357 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.832 | 3.120 | 2.367 | 3.142 | 1.990 | 990 | 1.025 | 1.159 | 2.008 | 4.146 | 3.558 | 4.468 | 691 |
| Total debt | 2.832 | 3.120 | 2.367 | 3.142 | 1.990 | 990 | 1.025 | 1.159 | 2.008 | 4.146 | 3.558 | 4.468 | 691 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| DANSK REVISION TAASTRUP, REGISTRERET REVISIONSAKTIESELSKAB | Audit | 0 companies |