| Revenue | DKK -111K | -144% |
| EBITDA | DKK -252K | -225% |
| Net profit | DKK -192K | -207% |
| Total assets | DKK 279K | -47% |
| Equity | DKK 269K | -42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.886 | 1.041 | 1.034 | 1.028 | 1.374 | 758 | 1.223 | 833 | 808 | 550 | 252 | -111 |
| Staff expenses | -1.109 | -905 | -909 | -763 | -882 | -808 | -604 | -604 | -547 | -568 | -329 | -141 |
| EBITDA | 777 | 135 | 126 | 265 | 492 | -49 | 619 | 229 | 260 | -17 | -78 | -252 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 777 | 135 | 126 | 265 | 492 | -49 | 619 | 229 | 260 | -17 | -78 | -252 |
| Net financials | -2 | -4 | -8 | -11 | -0 | -10 | -2 | -2 | -4 | -2 | -2 | 7 |
| Profit before tax | 775 | 132 | 117 | 254 | 492 | -59 | 617 | 227 | 257 | -20 | -80 | -245 |
| Tax | 194 | 34 | 31 | 61 | 109 | -13 | 137 | 51 | 57 | -4 | -17 | -54 |
| Net profit | 581 | 98 | 86 | 192 | 383 | -47 | 480 | 177 | 200 | -16 | -62 | -192 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.391 | 814 | 649 | 1.126 | 2.512 | 407 | 1.197 | 1.217 | 1.432 | 688 | 524 | 279 |
| Equity | 319 | 217 | 128 | 320 | 328 | 282 | 761 | 338 | 538 | 523 | 460 | 269 |
| Long-term debt | 0 | 15 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.072 | 582 | 490 | 806 | 2.184 | 126 | 436 | 879 | 894 | 165 | 64 | 10 |
| Total debt | 1.072 | 597 | 521 | 806 | 2.184 | 126 | 436 | 879 | 894 | 165 | 64 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2011 | — | — |
JB Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VZ HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
I.A.P. HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
VIRTUS HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Have | Management | 0 companies |
| Jan Berg Johansen | Management | 0 companies |