| Revenue | DKK 1,2M | -10% |
| EBITDA | DKK 208K | +17% |
| Net profit | DKK 98K | +97% |
| Total assets | DKK 965K | -25% |
| Equity | DKK 437K | +29% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.525 | 2.308 | 1.489 | 489 | 600 | 706 | 692 | 551 | 1.284 | 1.179 | 1.464 | 1.285 | 1.151 |
| Staff expenses | -508 | -649 | -369 | -396 | -536 | -680 | -676 | -498 | -1.009 | -1.191 | -1.105 | -1.108 | -943 |
| EBITDA | 55 | 5 | 68 | 94 | 64 | 0 | 16 | 53 | 275 | -13 | 359 | 178 | 208 |
| Depreciation & amort. | -18 | -19 | -49 | -49 | -50 | -151 | -0 | -52 | -133 | -186 | -153 | -142 | -96 |
| EBIT | 36 | -14 | 20 | 44 | 15 | -151 | 16 | 1 | 142 | -199 | 206 | 35 | 112 |
| Net financials | -0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -0 | -1 | -1 | -0 | -0 |
| Profit before tax | 36 | -14 | 20 | 43 | 15 | -151 | 16 | 1 | 141 | -200 | 206 | 35 | 112 |
| Tax | 9 | -4 | 1 | 10 | 3 | -28 | 3 | 0 | -0 | -70 | -0 | -14 | 14 |
| Net profit | 27 | -11 | 18 | 33 | 11 | -98 | 12 | 0 | 141 | -131 | 206 | 50 | 98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 658 | 791 | 914 | 719 | 827 | 1.031 | 1.295 | 1.074 | 1.328 | 1.342 | 1.222 | 1.279 | 965 |
| Equity | 107 | 96 | 115 | 147 | 159 | 61 | 73 | 73 | 214 | 83 | 289 | 339 | 437 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 551 | 695 | 799 | 571 | 669 | 970 | 1.222 | 1.001 | 1.114 | 1.259 | 933 | 941 | 528 |
| Total debt | 551 | 695 | 799 | 571 | 669 | 970 | 1.222 | 1.001 | 1.114 | 1.259 | 933 | 941 | 528 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Audit | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Ingtrup | Audit | 0 companies |