| Revenue | DKK 63K | +62% |
| EBITDA | DKK 19K | +124% |
| Net profit | DKK 7K | +110% |
| Total assets | DKK 115K | -33% |
| Equity | DKK -53K | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 349 | 415 | 353 | 407 | 354 | 272 | 42 | 117 | 234 | 39 | 63 |
| Staff expenses | -506 | -297 | -333 | -268 | -325 | -219 | -157 | -139 | -168 | -119 | -44 |
| EBITDA | -158 | 119 | 19 | 140 | 29 | 53 | -115 | -22 | 65 | -80 | 19 |
| Depreciation & amort. | -41 | -3 | -2 | -1 | -0 | -0 | -0 | -0 | -0 | -6 | -6 |
| EBIT | -198 | 115 | 18 | 138 | 29 | 53 | -115 | -22 | 65 | -86 | 13 |
| Net financials | -1 | -1 | -0 | 0 | -0 | -2 | -1 | -1 | -1 | -1 | -2 |
| Profit before tax | -200 | 114 | 17 | 138 | 29 | 52 | -116 | -22 | 65 | -88 | 11 |
| Tax | -93 | 29 | 12 | 31 | 7 | 12 | -25 | -5 | 11 | -19 | 4 |
| Net profit | -107 | 85 | 6 | 107 | 21 | 40 | -91 | -17 | 53 | -69 | 7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 587 | 455 | 340 | 464 | 278 | 281 | 201 | 182 | 262 | 171 | 115 |
| Equity | -195 | -110 | -104 | 3 | 24 | 65 | -26 | -43 | 10 | -59 | -53 |
| Long-term debt | 300 | 200 | 200 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 |
| Short-term debt | 482 | 365 | 245 | 311 | 104 | 66 | 77 | 75 | 102 | 81 | 18 |
| Total debt | 782 | 565 | 445 | 461 | 254 | 216 | 227 | 225 | 252 | 231 | 168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Audit | Audit | 1982 | — | — |
TD Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Bernsen | Audit | 0 companies |
| Thupten Dorjee Lakha | Management | 0 companies |