| Revenue | DKK 531K | +32% |
| EBITDA | DKK 31K | +265% |
| Net profit | DKK 15K | +202% |
| Total assets | DKK 380K | -8% |
| Equity | DKK 210K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -256 | 307 | 327 | 371 | 413 | 357 | 495 | 436 | 385 | 401 | 531 |
| Staff expenses | -238 | -268 | -299 | -332 | -375 | -364 | -450 | -406 | -355 | -393 | -499 |
| EBITDA | 16 | 38 | 29 | 39 | 38 | -7 | 45 | 30 | 30 | 9 | 31 |
| Depreciation & amort. | -17 | -5 | -5 | -8 | -6 | -2 | -3 | -16 | -25 | -22 | -10 |
| EBIT | -1 | 33 | 24 | 32 | 32 | -9 | 42 | 13 | 5 | -13 | 21 |
| Net financials | -2 | 0 | 0 | 0 | -1 | -0 | -0 | -1 | -1 | -2 | -2 |
| Profit before tax | 0 | 34 | 24 | 32 | 31 | -9 | 42 | 13 | 4 | -15 | 19 |
| Tax | -2 | 11 | 6 | 8 | 8 | -0 | 9 | -2 | 1 | -0 | 4 |
| Net profit | 2 | 22 | 18 | 24 | 23 | -9 | 33 | 15 | 3 | -15 | 15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 155 | 215 | 253 | 272 | 286 | 256 | 348 | 323 | 321 | 414 | 380 |
| Equity | 81 | 104 | 122 | 146 | 169 | 159 | 192 | 207 | 209 | 195 | 210 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -74 | 111 | 131 | 126 | 117 | 96 | 155 | 114 | 112 | 219 | 171 |
| Total debt | -74 | 111 | 131 | 126 | 117 | 96 | 155 | 114 | 112 | 219 | 171 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Unofficial title | Unofficial title | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Sanggaard Jakobsen | Unofficial title | 0 companies |