| Revenue | DKK 9K | -95% |
| EBITDA | DKK -55K | -4% |
| Net profit | DKK -125K | -3% |
| Total assets | DKK 352K | -44% |
| Equity | DKK 144K | -47% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 625 | 462 | 889 | 546 | 653 | 513 | 120 | 8 | 245 | 333 | -37 | 189 | 9 |
| Staff expenses | -507 | -550 | -434 | -474 | -372 | -299 | -124 | -194 | -136 | -247 | -145 | -241 | -63 |
| EBITDA | 127 | -115 | 455 | 72 | 288 | 214 | -4 | -186 | 108 | 86 | -181 | -52 | -55 |
| Depreciation & amort. | 19 | -0 | -36 | -36 | -32 | -38 | -28 | -18 | -18 | -61 | -61 | -61 | -61 |
| EBIT | 109 | -115 | 418 | 35 | 256 | 175 | -32 | -204 | 90 | 25 | -242 | -114 | -116 |
| Net financials | -13 | -16 | -19 | -20 | -20 | -18 | -19 | -11 | -18 | -16 | -16 | -8 | -9 |
| Profit before tax | 95 | -131 | 399 | 16 | 236 | 157 | -51 | -215 | 71 | 9 | -259 | -122 | -125 |
| Tax | 25 | -31 | 99 | 4 | 53 | 36 | -5 | -46 | 16 | 2 | 34 | -0 | -0 |
| Net profit | 70 | -100 | 300 | 12 | 182 | 122 | -46 | -169 | 55 | 7 | -293 | -122 | -125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.573 | 1.288 | 1.756 | 1.774 | 1.768 | 1.681 | 1.430 | 1.384 | 1.209 | 1.402 | 906 | 630 | 352 |
| Equity | 899 | 703 | 904 | 817 | 898 | 1.020 | 974 | 735 | 791 | 798 | 505 | 269 | 144 |
| Long-term debt | 11 | 0 | 59 | 0 | 51 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 663 | 586 | 790 | 951 | 817 | 627 | 456 | 649 | 418 | 605 | 401 | 361 | 208 |
| Total debt | 674 | 586 | 849 | 951 | 868 | 661 | 456 | 649 | 418 | 605 | 401 | 361 | 208 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Audit | Audit | 1994 | — | — |
| Audit | 1985 | — | — | |
GT | Audit | 1985 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1985 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Ellehammer | Audit | 0 companies |
| Reg. revisor Claus Fetterlein | Audit | 0 companies |
| Georg Torkild Knudsen | Audit | 0 companies |