| Revenue | DKK 544K | +21% |
| EBITDA | DKK 40K | +370% |
| Net profit | DKK 27K | +222% |
| Total assets | DKK 530K | -5% |
| Equity | DKK 468K | +6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -397 | — | — | 149 | 258 | 318 | 317 | 403 | 461 | 490 | 526 | 450 | 544 |
| Staff expenses | -378 | -0 | -0 | -207 | -256 | -272 | -281 | -266 | -424 | -473 | -457 | -465 | -504 |
| EBITDA | 36 | 0 | 0 | -58 | 2 | 46 | 36 | 137 | 37 | 17 | 69 | -15 | 40 |
| Depreciation & amort. | -27 | -0 | -0 | -0 | -0 | -0 | -32 | -28 | -21 | -16 | -19 | -7 | -5 |
| EBIT | 9 | 0 | 0 | -58 | 2 | 46 | 4 | 109 | 16 | 2 | 50 | -22 | 35 |
| Net financials | -4 | 0 | 0 | -1 | -1 | -1 | -0 | 210 | 39 | -1 | -0 | -0 | -0 |
| Profit before tax | 13 | 0 | 0 | -59 | 1 | 45 | 4 | 319 | 55 | 1 | 50 | -22 | 35 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 67 | 12 | 0 | 11 | 0 | 8 |
| Net profit | 13 | 0 | 0 | -59 | 1 | 45 | 4 | 252 | 43 | 1 | 39 | -22 | 27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 391 | 0 | 0 | 188 | 210 | 267 | 260 | 467 | 470 | 565 | 559 | 561 | 530 |
| Equity | 124 | 0 | 0 | 53 | 54 | 99 | 103 | 355 | 398 | 399 | 437 | 441 | 468 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67 | 12 | 0 | 0 | 0 | 0 |
| Short-term debt | -267 | 0 | 0 | 135 | 156 | 168 | 157 | 45 | 60 | 167 | 122 | 120 | 63 |
| Total debt | -267 | 0 | 0 | 135 | 156 | 168 | 157 | 112 | 72 | 167 | 122 | 120 | 63 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BP | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Preben Pedersen | Audit | 0 companies |