| Revenue | DKK 344K | -42% |
| EBITDA | DKK 96K | -77% |
| Net profit | DKK 95K | -74% |
| Total assets | DKK 3,8M | +2% |
| Equity | DKK 3,4M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.931 | 1.926 | 1.115 | 1.154 | 505 | 337 | 1.399 | 824 | 790 | 864 | 664 | 597 | 344 |
| Staff expenses | -1.619 | -1.501 | -1.111 | -888 | -1.102 | -389 | -190 | -201 | -186 | -280 | -229 | -177 | -248 |
| EBITDA | 312 | 425 | 92 | 267 | -597 | -53 | 1.209 | 623 | 604 | 584 | 435 | 420 | 96 |
| Depreciation & amort. | 45 | -11 | 44 | -135 | -61 | -61 | -33 | -10 | -0 | -16 | -38 | -38 | -63 |
| EBIT | 268 | 414 | 48 | 132 | -659 | -114 | 1.176 | 613 | 604 | 568 | 397 | 382 | 32 |
| Net financials | 23 | 22 | 2 | -3 | -27 | -8 | -53 | 120 | 44 | 85 | -165 | 98 | 91 |
| Profit before tax | 291 | 436 | 51 | 129 | -686 | -122 | 1.122 | 733 | 648 | 653 | 232 | 480 | 124 |
| Tax | 72 | 118 | 13 | 32 | -149 | -26 | 250 | 174 | 151 | 158 | 52 | 107 | 28 |
| Net profit | 219 | 318 | 38 | 97 | -537 | -96 | 873 | 559 | 498 | 495 | 181 | 373 | 95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.068 | 2.418 | 2.777 | 3.216 | 2.647 | 2.109 | 2.538 | 2.541 | 2.892 | 3.255 | 3.290 | 3.705 | 3.787 |
| Equity | 1.885 | 2.155 | 2.143 | 2.190 | 1.604 | 1.457 | 2.280 | 2.139 | 2.582 | 3.020 | 3.144 | 3.458 | 3.388 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 183 | 263 | 634 | 1.026 | 1.044 | 651 | 258 | 402 | 311 | 224 | 135 | 237 | 399 |
| Total debt | 183 | 263 | 634 | 1.026 | 1.044 | 651 | 258 | 402 | 311 | 224 | 135 | 237 | 399 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Audit | Audit | 1976 | — | — |
LD Audit | Audit | 1976 | — | — |
AG Management | Management | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Lis Ingemann Knudsen | Audit | 0 companies |
| Lone Ditlevsen | Audit | 0 companies |
| Aase Gurli Hougaard | Management | 0 companies |