| Revenue | DKK 608K | -6% |
| EBITDA | DKK 361K | +0% |
| Net profit | DKK 21K | -18% |
| Total assets | DKK 1,6M | +22% |
| Equity | DKK -4,3M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 753 | 771 | 810 | 627 | 220 | 772 | 379 | 179 | -93 | 193 | 732 | 648 | 608 |
| Staff expenses | -864 | -927 | -900 | -856 | -1.108 | -1.065 | -1.044 | -549 | -312 | -303 | -490 | -286 | -247 |
| EBITDA | -111 | -156 | -91 | -228 | -888 | -294 | -665 | -370 | -405 | -110 | 242 | 362 | 361 |
| Depreciation & amort. | -19 | -6 | -6 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -6 | -6 |
| EBIT | -130 | -162 | -97 | -235 | -888 | -294 | -665 | -370 | -405 | -110 | 236 | 356 | 354 |
| Net financials | -21 | -36 | -47 | -63 | -86 | -114 | -146 | -160 | -215 | -203 | -225 | -330 | -334 |
| Profit before tax | -151 | -198 | -144 | -298 | -974 | -408 | -811 | -529 | -620 | -313 | 10 | 25 | 21 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -151 | -198 | -144 | -298 | -974 | -408 | -811 | -529 | -620 | -313 | 10 | 25 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.032 | 1.136 | 1.171 | 1.262 | 1.073 | 1.211 | 924 | 841 | 808 | 824 | 748 | 1.314 | 1.602 |
| Equity | -76 | -274 | -418 | -715 | -1.689 | -2.097 | -2.908 | -3.437 | -4.057 | -4.371 | -4.360 | -4.335 | -4.314 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92 | 0 | 0 | 0 |
| Short-term debt | 1.107 | 1.409 | 1.589 | 1.978 | 2.762 | 3.308 | 3.832 | 4.279 | 4.865 | 5.103 | 5.108 | 5.649 | 5.916 |
| Total debt | 1.107 | 1.409 | 1.589 | 1.978 | 2.762 | 3.308 | 3.832 | 4.279 | 4.865 | 5.195 | 5.108 | 5.649 | 5.916 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Lysen | Audit | 0 companies |