| Revenue | DKK 869K | +120% |
| EBITDA | DKK 129K | +50% |
| Net profit | DKK 124K | +102% |
| Total assets | DKK 664K | +43% |
| Equity | DKK 163K | +318% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 397 | 210 | 188 | 150 | 340 | 709 | 454 | 396 | 869 |
| Staff expenses | -281 | -128 | -158 | -152 | -312 | -690 | -384 | -309 | -739 |
| EBITDA | 117 | 82 | 30 | -2 | 28 | 19 | 71 | 87 | 129 |
| Depreciation & amort. | 103 | -70 | -60 | -50 | -26 | -13 | -5 | -0 | -0 |
| EBIT | 13 | 12 | -30 | -52 | 2 | 6 | 66 | 87 | 129 |
| Net financials | -25 | -27 | 1 | -20 | -30 | -6 | -7 | -9 | -6 |
| Profit before tax | -11 | -16 | -29 | -73 | -28 | 1 | 58 | 78 | 124 |
| Tax | 1 | 2 | -4 | -9 | -4 | 2 | 17 | 17 | -0 |
| Net profit | -12 | -17 | -26 | -63 | -24 | -1 | 41 | 61 | 124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 738 | 624 | 522 | 524 | 507 | 696 | 635 | 464 | 664 |
| Equity | 68 | 51 | 25 | -38 | -62 | -64 | -22 | 39 | 163 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 670 | 573 | 496 | 562 | 569 | 759 | 657 | 425 | 501 |
| Total debt | 670 | 573 | 496 | 562 | 569 | 759 | 657 | 425 | 501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RA Audit | Audit | 2011 | — | — |
JF Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VICENTA HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONPLUS A/S | Audit | 0 companies |
| John Folmer Thomsen | Management | 0 companies |