| Revenue | DKK 571K | +4% |
| EBITDA | DKK -67K | -164% |
| Net profit | DKK -106K | -48% |
| Total assets | DKK 862K | -14% |
| Equity | DKK 501K | -18% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.284 | 700 | 779 | 830 | 615 | 607 | 6 | 461 | 812 | 549 | 571 |
| Staff expenses | -816 | -623 | -707 | -743 | -676 | -525 | -541 | -394 | -717 | -564 | -638 |
| EBITDA | 468 | 77 | 72 | 87 | -61 | 82 | -519 | 67 | 95 | -25 | -67 |
| Depreciation & amort. | -35 | -35 | -40 | -48 | -0 | -27 | 8 | -27 | -27 | -72 | -63 |
| EBIT | 433 | 41 | 32 | 39 | -61 | 55 | -527 | 40 | 68 | -97 | -129 |
| Net financials | -1 | -5 | -3 | -3 | -5 | -4 | -1 | -1 | -4 | -1 | -5 |
| Profit before tax | 432 | 36 | 29 | 36 | -65 | 50 | -101 | 39 | 63 | -98 | -135 |
| Tax | 107 | 12 | 11 | 13 | -0 | -0 | 66 | 17 | 14 | -26 | -28 |
| Net profit | 326 | 24 | 18 | 23 | -65 | 50 | -167 | 21 | 49 | -72 | -106 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.031 | 995 | 1.008 | 1.042 | 958 | 1.069 | 911 | 985 | 1.002 | 1.006 | 862 |
| Equity | 726 | 750 | 768 | 791 | 725 | 776 | 609 | 630 | 679 | 607 | 501 |
| Long-term debt | 0 | 0 | 0 | -14 | -10 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 306 | 245 | 240 | 266 | 243 | 293 | 303 | 355 | 323 | 399 | 361 |
| Total debt | 306 | 245 | 240 | 252 | 232 | 293 | 303 | 355 | 323 | 399 | 361 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Audit | Audit | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Fog Pedersen | Audit | 0 companies |