| Revenue | DKK 3M | -20% |
| EBITDA | DKK -883K | -113% |
| Net profit | DKK -917K | -148% |
| Total assets | DKK 1,4M | -62% |
| Equity | DKK -330K | -156% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.877 | 2.234 | 3.043 | 4.744 | 5.871 | 6.028 | 3.765 | 3.031 |
| Staff expenses | -2.347 | -1.865 | -2.588 | -4.158 | -5.494 | -5.674 | -4.179 | -3.913 |
| EBITDA | 530 | 369 | 455 | 587 | 377 | 354 | -414 | -883 |
| Depreciation & amort. | 156 | 134 | 36 | 90 | 116 | -113 | -55 | -37 |
| EBIT | 374 | 235 | 419 | 497 | 261 | 241 | -469 | -920 |
| Net financials | -18 | -2 | -5 | -9 | -22 | -10 | -6 | -7 |
| Profit before tax | 355 | 233 | 414 | 488 | 239 | 231 | -475 | -926 |
| Tax | 89 | 60 | 95 | 110 | 54 | 51 | -104 | -9 |
| Net profit | 266 | 173 | 319 | 377 | 185 | 180 | -370 | -917 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.472 | 2.883 | 1.737 | 3.855 | 3.520 | 3.125 | 3.700 | 1.401 |
| Equity | 925 | 905 | 1.031 | 1.211 | 1.196 | 1.170 | 588 | -330 |
| Long-term debt | 0 | 0 | 0 | 71 | 59 | 46 | 433 | 462 |
| Short-term debt | 546 | 1.978 | 656 | 2.412 | 2.050 | 1.643 | 2.670 | 1.269 |
| Total debt | 546 | 1.978 | 656 | 2.483 | 2.109 | 1.690 | 3.103 | 1.731 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TC Management | Management | 2011 | — | — |
SB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
i-a.dk ApS | Company | 50.0% | 50.0% | 2011 |
THORVALD CHRISTENSEN HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Thorvald Christensen | Management | 0 companies |
| Steffen Bastrup Pedersen | Management | 0 companies |