| Revenue | DKK 343K | -3% |
| EBITDA | DKK -93K | +60% |
| Net profit | DKK -164K | +46% |
| Total assets | DKK 838K | -14% |
| Equity | DKK -716K | -30% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.939 | 2.165 | 1.024 | 792 | 722 | 715 | 542 | 560 | 563 | 426 | 549 | 355 | 343 |
| Staff expenses | -676 | -612 | -565 | -720 | -586 | -565 | -593 | -624 | -584 | -569 | -572 | -590 | -436 |
| EBITDA | 69 | 238 | 460 | 72 | 136 | 150 | -51 | -64 | -22 | -143 | -23 | -235 | -93 |
| Depreciation & amort. | -88 | -88 | -91 | -91 | -91 | -91 | -91 | -56 | -56 | -56 | -56 | -56 | -56 |
| EBIT | -19 | 151 | 369 | -19 | 45 | 59 | -142 | -120 | -78 | -200 | -79 | -291 | -149 |
| Net financials | -72 | -64 | -51 | -37 | -24 | -13 | -0 | -2 | -0 | -2 | -15 | -11 | -15 |
| Profit before tax | -91 | 87 | 317 | -57 | 21 | 46 | -142 | -122 | -78 | -202 | -94 | -302 | -164 |
| Tax | -20 | -0 | 75 | -5 | -14 | 12 | -31 | -26 | -0 | -10 | -0 | -0 | -0 |
| Net profit | -71 | 87 | 243 | -52 | 35 | 35 | -111 | -96 | -78 | -192 | -94 | -302 | -164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.731 | 1.738 | 1.880 | 1.567 | 1.516 | 1.476 | 1.282 | 1.171 | 1.207 | 1.097 | 961 | 975 | 838 |
| Equity | -25 | 61 | 304 | 252 | 286 | 321 | 210 | 114 | 36 | -156 | -250 | -552 | -716 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.756 | 1.677 | 1.501 | 1.245 | 1.173 | 1.088 | 1.036 | 1.047 | 1.161 | 1.253 | 1.211 | 1.527 | 1.554 |
| Total debt | 1.756 | 1.677 | 1.501 | 1.245 | 1.173 | 1.088 | 1.036 | 1.047 | 1.161 | 1.253 | 1.211 | 1.527 | 1.554 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AP Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Peter Møller | Audit | 0 companies |