| Revenue | DKK -177K | -211% |
| EBITDA | DKK -460K | -186% |
| Net profit | DKK -30K | +46% |
| Total assets | DKK 6,2M | +1% |
| Equity | DKK 5,8M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.621 | 1.473 | 596 | 1.019 | 755 | 584 | 529 | 1.102 | 159 | -177 |
| Staff expenses | -920 | -698 | -820 | -846 | -638 | -396 | -536 | -355 | -320 | -282 |
| EBITDA | 458 | 493 | -225 | 173 | 117 | 189 | -6 | 747 | -161 | -460 |
| Depreciation & amort. | -66 | -66 | -66 | -66 | -66 | -55 | -55 | -17 | -17 | -0 |
| EBIT | 392 | 426 | -291 | 107 | 51 | 133 | -62 | 731 | -177 | -460 |
| Net financials | -50 | 125 | -480 | -20 | 376 | -19 | -64 | 131 | 123 | 430 |
| Profit before tax | 342 | 551 | -771 | 87 | 427 | 115 | -126 | 862 | -54 | -30 |
| Tax | 35 | 91 | 21 | 20 | 17 | 25 | -0 | 61 | -0 | -0 |
| Net profit | 306 | 460 | -792 | 66 | 410 | 90 | -126 | 801 | -54 | -30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.120 | 10.582 | 10.293 | 7.845 | 8.219 | 8.222 | 7.782 | 6.270 | 6.123 | 6.189 |
| Equity | 5.709 | 6.168 | 5.376 | 5.343 | 5.650 | 5.636 | 5.405 | 6.098 | 5.933 | 5.790 |
| Long-term debt | 3.549 | 3.495 | 2.968 | 2.218 | 2.231 | 2.231 | 2.034 | 10 | 0 | 0 |
| Short-term debt | 862 | 918 | 1.949 | 283 | 338 | 355 | 343 | 162 | 190 | 398 |
| Total debt | 4.411 | 4.413 | 4.917 | 2.501 | 2.569 | 2.586 | 2.377 | 172 | 190 | 398 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Chairman | 1982 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Per Lyne Rahbek | Board of Directors | 0 companies |
| Vittorio Caprara | Board of Directors | 0 companies |
| Loretta Simonato | Chairman | 0 companies |