| Revenue | DKK 246K | -23% |
| EBITDA | DKK -208 | -100% |
| Net profit | DKK -49K | -3% |
| Total assets | DKK 1,8M | -8% |
| Equity | DKK 1,3M | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.005 | 917 | 1.143 | 1.106 | 572 | 256 | 232 | 278 | 436 | 360 | 361 | 321 | 246 |
| Staff expenses | -987 | -936 | -1.096 | -1.024 | -458 | -347 | -292 | -271 | -428 | -342 | -230 | -248 | -246 |
| EBITDA | 18 | -18 | 47 | 82 | 114 | -91 | -61 | 7 | 8 | 18 | 131 | 74 | -0 |
| Depreciation & amort. | -20 | -46 | -46 | -41 | -28 | -42 | -43 | -49 | -51 | -1 | -156 | -113 | -21 |
| EBIT | -2 | -64 | 1 | 41 | 86 | -133 | -104 | -43 | -43 | 17 | -26 | -39 | -21 |
| Net financials | 83 | 210 | 8 | 148 | 42 | 150 | -99 | 136 | 272 | 128 | -130 | -0 | -48 |
| Profit before tax | 81 | 145 | 8 | 189 | 127 | 17 | -203 | 93 | 229 | 145 | -156 | -40 | -69 |
| Tax | 21 | 37 | -15 | 43 | -2 | 34 | -44 | 20 | 54 | -29 | 11 | 8 | -20 |
| Net profit | 60 | 109 | 23 | 146 | 129 | -17 | -159 | 73 | 175 | 173 | -167 | -47 | -49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.822 | 2.096 | 2.149 | 2.464 | 2.217 | 2.100 | 1.807 | 1.867 | 2.291 | 2.314 | 2.049 | 1.988 | 1.830 |
| Equity | 1.438 | 1.547 | 1.570 | 1.666 | 1.745 | 1.676 | 1.465 | 1.483 | 1.603 | 1.720 | 1.512 | 1.442 | 1.339 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 303 | 467 | 516 | 732 | 408 | 333 | 295 | 317 | 596 | 533 | 465 | 466 | 431 |
| Total debt | 303 | 467 | 516 | 732 | 408 | 333 | 295 | 317 | 596 | 533 | 465 | 466 | 431 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Audit | Audit | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Sørensen | Audit | 0 companies |