| Revenue | DKK 7,2M | -10% |
| EBITDA | DKK 808K | -54% |
| Net profit | DKK 730K | -50% |
| Total assets | DKK 5,1M | -18% |
| Equity | DKK 2,2M | -25% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.157 | 5.523 | 2.197 | 2.041 | 1.222 | -6 | 3 | 1.507 | 4.475 | 4.652 | 5.234 | 8.013 | 7.247 |
| Staff expenses | -5.184 | -5.063 | -1.890 | -1.876 | -1.231 | -0 | -0 | -1.603 | -3.278 | -3.860 | -4.658 | -6.266 | -6.438 |
| EBITDA | -27 | 460 | 307 | 165 | -8 | -6 | 3 | -96 | 1.196 | 792 | 576 | 1.746 | 808 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -27 | 460 | 307 | 165 | -8 | -6 | 3 | -96 | 1.196 | 792 | 576 | 1.746 | 808 |
| Net financials | -36 | -35 | 2 | -1 | 6 | -1 | 0 | 1 | 15 | 12 | 41 | 129 | 128 |
| Profit before tax | -31 | 426 | 309 | 165 | -2 | -8 | 3 | -95 | 1.211 | 804 | 617 | 1.875 | 936 |
| Tax | 16 | 107 | 77 | 40 | -0 | -0 | -0 | -0 | 248 | 190 | 136 | 413 | 206 |
| Net profit | -47 | 319 | 232 | 124 | -2 | -8 | 3 | -95 | 964 | 614 | 481 | 1.462 | 730 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.304 | 1.264 | 972 | 1.105 | 801 | 793 | 796 | 3.212 | 4.346 | 4.385 | 5.192 | 6.198 | 5.089 |
| Equity | 78 | 397 | 629 | 753 | 752 | 744 | 747 | 652 | 1.616 | 2.230 | 1.981 | 2.962 | 2.230 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.226 | 867 | 343 | 352 | 49 | 49 | 49 | 2.559 | 2.730 | 2.155 | 3.211 | 3.235 | 2.859 |
| Total debt | 2.226 | 867 | 343 | 352 | 49 | 49 | 49 | 2.559 | 2.730 | 2.155 | 3.211 | 3.235 | 2.859 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Audit | Audit | 2011 | — | — |
BA Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rule 10 ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Lund Jensen | Audit | 0 companies |
| Bjarke Arndal | Management | 0 companies |