| Revenue | DKK 272K | +17% |
| EBITDA | DKK -47K | +46% |
| Net profit | DKK -90K | -25% |
| Total assets | DKK 102K | -46% |
| Equity | DKK 17K | -84% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 302 | 323 | 370 | 505 | 433 | 402 | 445 | 279 | 284 | 391 | 232 | 272 |
| Staff expenses | -316 | -306 | -328 | -413 | -413 | -365 | -472 | -314 | -292 | -322 | -320 | -319 |
| EBITDA | -14 | 16 | 31 | 92 | -28 | 37 | -27 | -34 | -9 | 69 | -88 | -47 |
| Depreciation & amort. | -0 | -0 | -0 | -15 | -15 | -4 | -0 | -0 | -0 | -0 | -3 | -9 |
| EBIT | -14 | 16 | 31 | 77 | -43 | 33 | -27 | -34 | -9 | 69 | -91 | -56 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -1 | -0 | -1 | -1 | -1 | -1 | -0 |
| Profit before tax | -13 | 17 | 31 | 77 | -42 | 33 | -27 | -35 | -9 | 68 | -92 | -57 |
| Tax | -3 | 9 | 7 | 17 | -9 | 7 | -6 | -8 | -2 | 15 | -20 | 33 |
| Net profit | -10 | 8 | 24 | 60 | -33 | 26 | -21 | -27 | -7 | 53 | -72 | -90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 197 | 202 | 219 | 306 | 261 | 302 | 294 | 224 | 289 | 310 | 189 | 102 |
| Equity | — | 104 | 128 | 189 | 156 | 181 | 160 | 133 | 125 | 178 | 106 | 17 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 100 | 97 | 91 | 118 | 106 | 121 | 134 | 91 | 164 | 132 | 83 | 86 |
| Total debt | 100 | 97 | 91 | 118 | 106 | 121 | 134 | 91 | 164 | 132 | 83 | 86 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Sanggaard Jakobsen | Unofficial title | 0 companies |