| Revenue | DKK 1,5M | +23% |
| EBITDA | DKK -1K | -101% |
| Net profit | DKK -1K | -101% |
| Total assets | DKK 457K | -29% |
| Equity | DKK 71K | -80% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.127 | 1.136 | 1.075 | 1.115 | 1.030 | 1.316 | 1.181 | 994 | 1.675 | 1.438 | 1.195 | 1.465 |
| Staff expenses | -1.031 | -945 | -1.044 | -1.069 | -1.111 | -1.168 | -1.128 | -1.018 | -1.447 | -1.303 | -1.024 | -1.466 |
| EBITDA | 95 | 192 | 31 | 46 | -81 | 148 | 53 | -25 | 228 | 135 | 171 | -1 |
| Depreciation & amort. | -0 | -0 | -4 | -16 | -16 | -16 | -21 | -28 | -37 | -37 | -11 | -0 |
| EBIT | 95 | 192 | 27 | 30 | -97 | 132 | 32 | -52 | 191 | 98 | 161 | -1 |
| Net financials | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | -2 | -4 | -2 | 0 |
| Profit before tax | 95 | 192 | 29 | 30 | -97 | 132 | 32 | -52 | 189 | 94 | 159 | -1 |
| Tax | 24 | 48 | -12 | 7 | -21 | 47 | 7 | -11 | 48 | 22 | 1 | -0 |
| Net profit | 72 | 143 | 37 | 23 | -75 | 85 | 25 | -41 | 141 | 73 | 158 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 451 | 685 | 538 | 564 | 732 | 744 | 559 | 495 | 1.221 | 813 | 641 | 457 |
| Equity | 181 | 228 | 200 | 223 | 148 | 233 | 258 | 217 | 200 | 200 | 358 | 71 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 270 | 457 | 334 | 338 | 584 | 511 | 299 | 277 | 1.020 | 613 | 283 | 386 |
| Total debt | 270 | 457 | 334 | 338 | 584 | 511 | 299 | 277 | 1.020 | 613 | 283 | 386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA | Audit | 1982 | — | — |
PK Audit | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M57 ApS | Company | 100.0% | 100.0% | 1995 |
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Ardal Andersen | Audit | 0 companies |
| Per Krog Petersen | Audit | 0 companies |