| Revenue | DKK -13K | -31% |
| EBITDA | DKK -25K | +70% |
| Net profit | DKK -34K | +69% |
| Total assets | DKK 650K | -15% |
| Equity | DKK 613K | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.333 | 1.283 | 1.162 | 995 | 877 | 1.065 | 882 | 5 | 331 | -19 | -13 |
| Staff expenses | -656 | -701 | -717 | -583 | -681 | -707 | -652 | -86 | -359 | -66 | -12 |
| EBITDA | 578 | 583 | 445 | 412 | 196 | 358 | 230 | -82 | -268 | -86 | -25 |
| Depreciation & amort. | 204 | -363 | -206 | -188 | -39 | -213 | -213 | -176 | -0 | -0 | -0 |
| EBIT | 374 | 220 | 239 | 224 | 157 | 145 | 17 | -258 | -268 | -86 | -25 |
| Net financials | -29 | -39 | -2 | -12 | -8 | -3 | -5 | -4 | -15 | -25 | -9 |
| Profit before tax | 345 | 182 | 237 | 212 | 148 | 142 | 12 | -262 | -283 | -110 | -34 |
| Tax | 86 | 46 | 61 | 51 | 36 | 33 | 3 | -57 | 27 | -0 | -0 |
| Net profit | 259 | 135 | 176 | 161 | 112 | 109 | 9 | -205 | -311 | -110 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.189 | 1.203 | 1.328 | 1.576 | 1.610 | 1.741 | 1.745 | 1.384 | 1.479 | 768 | 650 |
| Equity | 740 | 875 | 1.051 | 1.213 | 1.325 | 1.434 | 1.443 | 1.238 | 872 | 705 | 613 |
| Long-term debt | 95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 355 | 328 | 277 | 364 | 257 | 265 | 273 | 146 | 607 | 63 | 37 |
| Total debt | 449 | 328 | 277 | 364 | 257 | 265 | 273 | 146 | 607 | 63 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Anker Pedersen | Unofficial title | 0 companies |