| Revenue | DKK 656K | +8% |
| EBITDA | DKK -31K | -112% |
| Net profit | DKK -101K | -230% |
| Total assets | DKK 983K | -21% |
| Equity | DKK 235K | -30% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 706 | 764 | 953 | 823 | 840 | 1.422 | 1.221 | 1.032 | 1.162 | 610 | 656 |
| Staff expenses | -609 | -759 | -853 | -740 | -790 | -1.011 | -944 | -888 | -911 | -757 | -861 |
| EBITDA | 97 | -5 | 101 | 83 | 50 | 411 | 277 | 144 | 251 | 272 | -31 |
| Depreciation & amort. | 20 | 27 | 37 | -35 | -59 | -102 | -98 | -108 | -111 | -99 | -72 |
| EBIT | 76 | -32 | 63 | 47 | -9 | 309 | 179 | 36 | 140 | 172 | -104 |
| Net financials | -36 | -37 | -30 | -36 | -28 | -20 | -15 | -3 | -108 | -19 | -19 |
| Profit before tax | 41 | -69 | 10 | 11 | -36 | 289 | 164 | 33 | 33 | 153 | -123 |
| Tax | -0 | -0 | -0 | 2 | -0 | 63 | 46 | 10 | -0 | 76 | -22 |
| Net profit | 41 | -69 | 10 | 9 | -36 | 226 | 118 | 23 | 33 | 77 | -101 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 396 | 607 | 792 | 1.078 | 1.593 | 924 | 938 | 1.064 | 1.063 | 1.239 | 983 |
| Equity | 45 | -24 | -14 | -5 | -42 | 184 | 302 | 225 | 258 | 336 | 235 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 351 | 11 | 807 | 1.083 | 1.635 | 740 | 636 | 839 | 805 | 904 | 748 |
| Total debt | 351 | 631 | 807 | 1.083 | 1.635 | 740 | 636 | 839 | 805 | 904 | 748 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Nielsen | Unofficial title | 0 companies |