| Revenue | DKK 44K | +31% |
| EBITDA | DKK -137K | +2% |
| Net profit | DKK 43K | -3% |
| Total assets | DKK 2,9M | -2% |
| Equity | DKK 2,8M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 588 | 476 | 237 | 195 | 192 | 208 | 171 | 139 | 133 | 52 | 51 | 33 | 44 |
| Staff expenses | -450 | -446 | -418 | -393 | -397 | -395 | -393 | -357 | -69 | -140 | -166 | -173 | -181 |
| EBITDA | 34 | -72 | -181 | -198 | -205 | -187 | -222 | -217 | 64 | -88 | -115 | -139 | -137 |
| Depreciation & amort. | -23 | -23 | 25 | 25 | 21 | 26 | 19 | -19 | -19 | -19 | -18 | -18 | -18 |
| EBIT | 10 | -95 | -207 | -223 | -226 | -213 | -240 | -236 | 46 | -107 | -132 | -157 | -155 |
| Net financials | -31 | 233 | 113 | 61 | 92 | 196 | -242 | 335 | 210 | 256 | -437 | 202 | 198 |
| Profit before tax | -21 | 137 | -93 | -162 | -134 | -17 | -482 | 99 | 256 | 149 | -570 | 45 | 43 |
| Tax | -0 | -0 | 19 | 1 | -0 | -0 | -0 | -0 | -38 | -0 | -0 | -0 | -0 |
| Net profit | -21 | 137 | -111 | -163 | -134 | -17 | -482 | 99 | 293 | 149 | -570 | 45 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.060 | 4.199 | 4.065 | 3.794 | 3.576 | 3.553 | 3.082 | 3.106 | 3.382 | 3.507 | 2.875 | 2.932 | 2.869 |
| Equity | 3.901 | 4.038 | 3.827 | 3.664 | 3.429 | 3.412 | 2.930 | 3.029 | 3.322 | 3.412 | 2.842 | 2.887 | 2.808 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 159 | 161 | 238 | 130 | 147 | 141 | 153 | 77 | 60 | 96 | 33 | 45 | 61 |
| Total debt | 159 | 161 | 238 | 130 | 147 | 141 | 153 | 77 | 60 | 96 | 33 | 45 | 61 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Audit | Audit | 2002 | — | — |
KJ Audit | Audit | 1980 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 0.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Elsebeth Schiønning | Audit | 0 companies |
| Keld Jul Vagner | Audit | 0 companies |