| Revenue | DKK -16K | -107% |
| EBITDA | DKK -16K | -123% |
| Net profit | DKK -25K | -83% |
| Total assets | DKK 67K | -43% |
| Equity | DKK -21K | -660% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 145 | 534 | 924 | 1.024 | 1.139 | 1.078 | 1.262 | 934 | 317 | 211 | -16 |
| Staff expenses | -265 | -440 | -501 | -974 | -964 | -1.054 | -1.050 | -1.007 | -547 | -140 | -0 |
| EBITDA | -120 | 94 | 423 | 49 | 175 | 23 | 211 | -74 | -230 | 71 | -16 |
| Depreciation & amort. | 38 | 64 | 77 | 143 | 88 | -30 | -17 | -17 | -5 | -0 | -0 |
| EBIT | -158 | 30 | 347 | -93 | 88 | -7 | 194 | -90 | -235 | 71 | -16 |
| Net financials | -28 | -30 | -19 | -22 | -16 | -1 | -7 | -6 | -7 | -5 | -9 |
| Profit before tax | -186 | 1 | 327 | -115 | 72 | -8 | 188 | -96 | -243 | 65 | -25 |
| Tax | -42 | 1 | 79 | -22 | 19 | -2 | 43 | -21 | -53 | 79 | -0 |
| Net profit | -144 | -0 | 248 | -93 | 53 | -7 | 145 | -74 | -190 | -14 | -25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 565 | 516 | 721 | 714 | 519 | 478 | 653 | 579 | 419 | 118 | 67 |
| Equity | -64 | -64 | 184 | 91 | 143 | 137 | 282 | 207 | 17 | 4 | -21 |
| Long-term debt | 0 | 0 | 0 | 137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 628 | 580 | 534 | 487 | 376 | 341 | 371 | 371 | 401 | 115 | 88 |
| Total debt | 628 | 580 | 534 | 623 | 376 | 341 | 371 | 371 | 401 | 115 | 88 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IH Management | Management | 2021 | — | — |
MD Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Inger Højbjerg Christensen | Management | 0 companies |
| Mette Duedal Hansen | Management | 0 companies |