| Revenue | DKK 2M | +0% |
| EBITDA | DKK 385K | +234% |
| Net profit | DKK -42K | +96% |
| Total assets | DKK 6,2M | +0% |
| Equity | DKK 1,2M | -3% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.876 | 2.508 | 3.113 | 3.611 | 3.014 | 2.898 | 2.680 | 1.994 | 2.001 |
| Staff expenses | -2.219 | -2.106 | -2.283 | -2.485 | -2.375 | -2.317 | -2.020 | -1.879 | -1.617 |
| EBITDA | 409 | 402 | 830 | 1.126 | 639 | 581 | 661 | 115 | 385 |
| Depreciation & amort. | -533 | -578 | -621 | -310 | -242 | -327 | -329 | -307 | -178 |
| EBIT | -124 | -176 | 209 | 816 | 397 | 254 | 332 | -192 | 207 |
| Net financials | -361 | 0 | 0 | 0 | -339 | -285 | -284 | -280 | -249 |
| Profit before tax | 237 | -518 | -121 | 514 | 58 | -31 | 48 | -472 | -42 |
| Tax | -0 | -0 | -0 | 113 | 23 | -3 | 13 | 487 | -0 |
| Net profit | 237 | -518 | -121 | 401 | 35 | -27 | 35 | -959 | -42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.533 | 8.193 | 7.666 | 8.154 | 7.806 | 7.461 | 7.101 | 6.186 | 6.175 |
| Equity | 189 | 1.293 | 1.172 | 2.206 | 2.241 | 2.214 | 2.249 | 1.290 | 1.247 |
| Long-term debt | -7.685 | 5.792 | 5.292 | 5.181 | 4.936 | 4.185 | 4.102 | 3.769 | 3.372 |
| Short-term debt | -1.037 | 1.108 | 1.202 | 767 | 629 | 1.062 | 750 | 1.127 | 1.556 |
| Total debt | -8.722 | 6.900 | 6.494 | 5.948 | 5.565 | 5.247 | 4.852 | 4.896 | 4.928 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Unofficial title | Unofficial title | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Høj Lauridsen | Unofficial title | 0 companies |