| Revenue | DKK -125K | +958% |
| EBITDA | DKK -252K | -119% |
| Net profit | DKK -633K | -21% |
| Total assets | DKK 5,6M | -7% |
| Equity | DKK 381K | -62% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.585 | -126 | -518 | -414 | -275 | -348 | -270 | -215 | 181 | -152 | -240 | -12 | -125 |
| Staff expenses | -4.539 | -232 | -272 | -148 | -122 | -14 | -124 | -103 | -128 | -151 | -127 | -103 | -127 |
| EBITDA | -2.953 | -358 | -790 | -562 | -397 | -335 | -394 | -317 | 53 | -302 | -366 | -115 | -252 |
| Depreciation & amort. | -247 | -823 | -691 | -497 | -676 | -592 | -940 | -904 | -892 | -892 | -402 | -402 | -402 |
| EBIT | -3.200 | -1.180 | -1.480 | -1.059 | -1.073 | -926 | -1.334 | -1.221 | -839 | -1.194 | -768 | -517 | -654 |
| Net financials | -27 | -29 | -47 | -59 | -52 | -67 | -90 | -106 | -124 | -124 | -154 | -156 | -158 |
| Profit before tax | -3.227 | -1.209 | -1.528 | -1.119 | -1.125 | -994 | -1.424 | -1.327 | -963 | -1.319 | -923 | -673 | -812 |
| Tax | -845 | -482 | -370 | -299 | -248 | -218 | -313 | -384 | -221 | -290 | -203 | -148 | -179 |
| Net profit | -2.382 | -727 | -1.157 | -820 | -878 | -775 | -1.111 | -942 | -742 | -1.029 | -720 | -525 | -633 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.380 | 5.279 | 4.222 | 3.553 | 2.626 | 10.547 | 9.281 | 8.757 | 7.926 | 6.664 | 6.584 | 6.009 | 5.568 |
| Equity | 4.169 | 3.441 | 2.284 | 1.464 | 587 | 6.083 | 4.972 | 4.030 | 3.287 | 2.259 | 1.539 | 1.014 | 381 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.632 | 1.537 | 1.722 | 1.472 | 1.553 | 2.322 | 2.429 | 3.120 | 3.218 | 3.174 | 3.902 | 3.928 | 4.199 |
| Total debt | 1.632 | 1.537 | 1.722 | 1.472 | 1.553 | 2.322 | 2.429 | 3.120 | 3.218 | 3.174 | 3.902 | 3.928 | 4.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Audit | Audit | 1976 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HANNE & GERT LARSEN ApS | Company | 66.7% | 66.7% | 2001 |
| Individual | 5.0% | 5.0% | 1993 | |
| Individual | 5.0% | 5.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Holger Bonde Hartlev | Audit | 0 companies |