| Revenue | DKK -130K | -117% |
| EBITDA | DKK -156K | -122% |
| Net profit | DKK -1,7M | -743% |
| Total assets | DKK 5,2M | -24% |
| Equity | DKK -808K | -195% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.342 | 1.611 | 1.736 | 1.656 | 1.492 | 1.140 | 1.367 | 1.181 | 773 | -130 |
| Staff expenses | -988 | -969 | -1.052 | -1.109 | -925 | -871 | -844 | -761 | -52 | -26 |
| EBITDA | 144 | 642 | 684 | 548 | 567 | 269 | 522 | 420 | 721 | -156 |
| Depreciation & amort. | -0 | -213 | -240 | -225 | -223 | -74 | -72 | -72 | -70 | -1.653 |
| EBIT | 144 | 429 | 444 | 323 | 344 | 195 | 451 | 348 | 651 | -1.809 |
| Net financials | -437 | -380 | -368 | -357 | -349 | -355 | -392 | -379 | -320 | -247 |
| Profit before tax | -293 | 50 | 77 | -35 | -5 | -160 | 59 | -30 | 331 | -2.056 |
| Tax | -73 | -14 | -4 | -8 | -1 | -35 | 13 | -7 | 73 | -396 |
| Net profit | -220 | 64 | 80 | -27 | -4 | -125 | 46 | -24 | 258 | -1.661 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.869 | 7.644 | 7.464 | 7.224 | 7.020 | 7.037 | 6.950 | 6.876 | 6.798 | 5.151 |
| Equity | — | 648 | 728 | 701 | 698 | 573 | 618 | 595 | 853 | -808 |
| Long-term debt | 4.440 | 4.411 | 3.944 | 4.335 | 4.091 | 3.650 | 3.417 | 3.185 | 2.953 | 400 |
| Short-term debt | 2.351 | 2.201 | 2.431 | 1.834 | 1.880 | 2.498 | 2.585 | 2.773 | 2.596 | 5.558 |
| Total debt | 6.791 | 6.613 | 6.376 | 6.170 | 5.971 | 6.148 | 6.002 | 5.958 | 5.549 | 5.958 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Anja Charlotte Kiilsgaard | Board of Directors | 0 companies |
| Herdis Kiilsgaard Mikkelsen | Board of Directors | 0 companies |