| Revenue | DKK 731K | -22% |
| EBITDA | DKK -22K | -121% |
| Net profit | DKK -491K | -626% |
| Total assets | DKK 2,2M | -21% |
| Equity | DKK -354K | -359% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 568 | 794 | 15.772 | 850 | 856 | 12.184 | 974 | 937 | 961 | 941 | 731 |
| Staff expenses | -813 | -793 | -764 | -811 | -727 | -727 | -814 | -920 | -816 | -836 | -754 |
| EBITDA | -335 | 1 | 71 | -23 | 129 | 64 | 160 | 17 | 145 | 106 | -22 |
| Depreciation & amort. | -0 | -101 | -0 | -0 | -58 | -57 | -60 | -67 | -71 | -76 | -341 |
| EBIT | -335 | -100 | 71 | -23 | 71 | 7 | 100 | -50 | 74 | 30 | -364 |
| Net financials | -144 | -165 | -173 | -200 | -195 | -104 | -85 | -93 | -99 | -98 | -77 |
| Profit before tax | -479 | -265 | -103 | -224 | -124 | -97 | 15 | -143 | -25 | -68 | -441 |
| Tax | -120 | -37 | -26 | -50 | -29 | -12 | 281 | -0 | -0 | -0 | 50 |
| Net profit | -359 | -228 | -77 | -173 | -96 | -84 | -266 | -143 | -25 | -68 | -491 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.321 | 3.287 | 2.555 | 3.186 | 3.182 | 3.204 | 2.806 | 2.913 | 2.966 | 2.739 | 2.154 |
| Equity | — | -131 | -208 | -381 | -477 | 639 | 372 | 229 | 205 | 137 | -354 |
| Long-term debt | 2.498 | 1.864 | 2.318 | 2.204 | 839 | 772 | 705 | 635 | 309 | 251 | 217 |
| Short-term debt | 1.504 | 1.554 | 1.518 | 1.824 | 2.015 | 2.179 | 2.082 | 2.366 | 2.452 | 2.351 | 2.291 |
| Total debt | 4.002 | 3.418 | 3.836 | 3.567 | 3.659 | 2.951 | 2.787 | 3.001 | 2.761 | 2.602 | 2.508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KD Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Drud Jensen | Audit | 0 companies |