| Revenue | DKK 157K | -83% |
| EBITDA | DKK -117K | -164% |
| Net profit | DKK -156K | -250% |
| Total assets | DKK 245K | -50% |
| Equity | DKK 162K | -49% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | 1.279 | 1.482 | 741 | 332 | -13 | -14 | -4 | -11 | 1.182 | 926 | 157 |
| Staff expenses | -0 | -127 | -1.258 | -901 | -189 | -6 | -0 | -0 | -0 | -719 | -743 | -274 |
| EBITDA | -12 | 1.152 | 223 | -160 | 143 | -19 | -14 | -4 | -11 | 463 | 183 | -117 |
| Depreciation & amort. | -0 | -38 | -87 | -109 | -108 | -50 | -0 | -0 | -0 | -36 | -39 | -39 |
| EBIT | -12 | 1.114 | 136 | -269 | 35 | -69 | -14 | -4 | -11 | 427 | 144 | -156 |
| Net financials | 4 | 1 | -8 | -9 | -6 | -3 | -0 | -0 | -0 | -7 | -6 | -3 |
| Profit before tax | -8 | 1.115 | 129 | -278 | 28 | -71 | -14 | -4 | -11 | 420 | 138 | -159 |
| Tax | -0 | 281 | 36 | -4 | -15 | 2 | -0 | -0 | -0 | 49 | 34 | -2 |
| Net profit | -8 | 834 | 92 | -274 | 43 | -73 | -14 | -4 | -11 | 372 | 104 | -156 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 126 | 1.601 | 1.061 | 481 | 199 | 118 | 60 | 56 | 49 | 624 | 493 | 245 |
| Equity | 119 | 125 | 125 | -149 | 145 | 71 | 57 | 53 | 42 | 414 | 318 | 162 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 | 1.465 | 919 | 617 | 55 | 46 | 3 | 3 | 7 | 208 | 172 | 83 |
| Total debt | 7 | 1.465 | 919 | 617 | 55 | 46 | 3 | 3 | 7 | 208 | 172 | 83 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAUN-LARSEN HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Baun Larsen | Management | 0 companies |