| Revenue | DKK 1,1M | -6% |
| EBITDA | DKK 33K | -48% |
| Net profit | DKK 14K | -62% |
| Total assets | DKK 125K | -35% |
| Equity | DKK -447K | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.565 | 1.218 | 1.291 | 1.194 | 1.269 | 1.018 | 1.307 | 1.264 | 1.185 | 1.111 | 1.150 | 1.169 | 1.100 |
| Staff expenses | -1.400 | -1.496 | -1.432 | -1.293 | -1.155 | -1.153 | -1.156 | -1.187 | -1.207 | -1.210 | -1.097 | -1.106 | -1.067 |
| EBITDA | 165 | -278 | -142 | -99 | 114 | -136 | 151 | 78 | -22 | -99 | 53 | 63 | 33 |
| Depreciation & amort. | -30 | -30 | -35 | -37 | -7 | -7 | -7 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 135 | -308 | -177 | -136 | 107 | -143 | 144 | 76 | -22 | -99 | 53 | 63 | 33 |
| Net financials | -2 | -3 | -16 | -13 | -27 | -16 | -18 | -17 | -13 | -18 | -27 | -28 | -19 |
| Profit before tax | 134 | -175 | -113 | -149 | 80 | -159 | 126 | 59 | -36 | -117 | 26 | 35 | 14 |
| Tax | 40 | 68 | 40 | 86 | -89 | 89 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 93 | -243 | -153 | -235 | 169 | -248 | 126 | 59 | -36 | -117 | 26 | 35 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 523 | 177 | 361 | 126 | 257 | 113 | 135 | 280 | 309 | 138 | 114 | 192 | 125 |
| Equity | 156 | -87 | -239 | -474 | -306 | -554 | -428 | -369 | -404 | -521 | -495 | -460 | -447 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 345 | 263 | 601 | 601 | 563 | 666 | 563 | 649 | 713 | 659 | 610 | 652 | 571 |
| Total debt | 345 | 263 | 601 | 601 | 563 | 666 | 563 | 649 | 713 | 659 | 610 | 652 | 571 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ryding | Audit | 0 companies |