| Revenue | DKK 937K | +12% |
| EBITDA | DKK -66K | +12% |
| Net profit | DKK -75K | -37% |
| Total assets | DKK 921K | +7% |
| Equity | DKK 303K | -20% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 254 | 510 | 806 | 1.040 | 1.018 | 1.055 | 1.181 | 734 | 847 | 944 | 895 | 836 | 937 |
| Staff expenses | -264 | -570 | -715 | -962 | -926 | -966 | -1.203 | -708 | -803 | -886 | -832 | -687 | -789 |
| EBITDA | -58 | -160 | -189 | -238 | -105 | -153 | -279 | -357 | -193 | -157 | -147 | -75 | -66 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -58 | -160 | -189 | -238 | -105 | -153 | -279 | -357 | -193 | -157 | -147 | -75 | -66 |
| Net financials | -0 | -0 | 0 | -0 | -1 | -1 | -2 | -10 | -1 | -1 | 5 | 6 | -29 |
| Profit before tax | -59 | -160 | -189 | -238 | -106 | -154 | -281 | -367 | -193 | -157 | -142 | -70 | -95 |
| Tax | -0 | -40 | -37 | -35 | -31 | -34 | -62 | -80 | -43 | -34 | -31 | -15 | -20 |
| Net profit | -59 | -120 | -152 | -203 | -74 | -120 | -220 | -286 | -151 | -123 | -111 | -55 | -75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 263 | 216 | 319 | 268 | 453 | 823 | 797 | 423 | 698 | 958 | 726 | 862 | 921 |
| Equity | 187 | 67 | -85 | 12 | 188 | 243 | 23 | -263 | 166 | 293 | 182 | 378 | 303 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 78 | 0 | 0 | 0 | 0 |
| Short-term debt | 76 | 149 | 404 | 256 | 266 | 581 | 774 | 660 | 454 | 665 | 544 | 484 | 618 |
| Total debt | 76 | 149 | 404 | 256 | 266 | 581 | 774 | 686 | 532 | 665 | 544 | 484 | 618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IT Management | Management | 2014 | — | — |
JL Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DISFONDEN | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Iben Thit Korsbæk Koch | Management | 0 companies |
| Jens Laurits Sørensen | Management | 0 companies |