| Revenue | — | — |
| EBITDA | DKK 16K | -88% |
| Net profit | DKK 4K | -91% |
| Total assets | DKK 71K | -30% |
| Equity | DKK 30K | +14% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.392 | 916 | 931 | 571 | 350 | 295 | 223 | 232 | 200 | 132 | — |
| Staff expenses | -1.029 | -800 | -704 | -472 | -493 | -189 | -6 | -0 | -0 | -0 | -0 |
| EBITDA | 363 | 68 | 227 | 100 | -143 | 106 | 217 | 232 | 200 | 132 | 16 |
| Depreciation & amort. | 67 | 56 | 53 | 50 | 87 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 296 | 12 | 174 | 50 | -230 | 106 | 217 | 232 | 200 | 132 | 16 |
| Net financials | -134 | -113 | -102 | -95 | -113 | -67 | -36 | -20 | -11 | -4 | -1 |
| Profit before tax | 162 | -100 | 72 | -45 | -344 | 39 | 181 | 212 | 190 | 128 | 15 |
| Tax | 41 | -2 | 16 | -10 | -76 | 9 | 40 | 47 | 42 | 87 | 11 |
| Net profit | 121 | -98 | 55 | -35 | -268 | 30 | 141 | 165 | 148 | 42 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.519 | 1.543 | 1.602 | 1.244 | 1.115 | 380 | 290 | 249 | 211 | 101 | 71 |
| Equity | -153 | -251 | -196 | -231 | -500 | -469 | -328 | -163 | -15 | 27 | 30 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.672 | 1.794 | 1.798 | 1.476 | 1.614 | 849 | 618 | 412 | 226 | 75 | 40 |
| Total debt | 1.672 | 1.794 | 1.798 | 1.476 | 1.614 | 849 | 618 | 412 | 226 | 75 | 40 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Audit | Audit | 1983 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1983 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1983 |
| Person | Role here | Other companies |
|---|---|---|
| Per Svenningsen | Audit | 0 companies |
| Jette Bjørn Jørgensen | Board of Directors | 0 companies |