| Revenue | DKK 276K | +28% |
| EBITDA | DKK 201K | +98% |
| Net profit | DKK 153K | +193% |
| Total assets | DKK 1,9M | +8% |
| Equity | DKK 549K | +39% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.589 | 942 | 718 | 438 | 284 | 279 | 184 | 203 | 181 | 169 | 285 | 215 | 276 |
| Staff expenses | -1.162 | -871 | -388 | -290 | -237 | -5 | -22 | -23 | -23 | -24 | -25 | -27 | -29 |
| EBITDA | 380 | 26 | 289 | 111 | 13 | 248 | 114 | 133 | 122 | 108 | 177 | 102 | 201 |
| Depreciation & amort. | -159 | -127 | -31 | -13 | -14 | -26 | 3 | -12 | -12 | -14 | -21 | -21 | -21 |
| EBIT | 220 | -101 | 259 | 98 | -1 | 222 | 112 | 121 | 110 | 94 | 156 | 80 | 180 |
| Net financials | -196 | -222 | -186 | -125 | -103 | -99 | -78 | -110 | -24 | -18 | -21 | -28 | -27 |
| Profit before tax | 24 | -324 | 73 | -27 | -103 | 123 | 33 | 10 | 86 | 76 | 135 | 52 | 153 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 24 | -324 | 73 | -27 | -103 | 123 | 33 | 10 | 86 | 76 | 135 | 52 | 153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.544 | 2.279 | 2.291 | 1.420 | 1.311 | 1.343 | 1.317 | 1.220 | 1.300 | 1.261 | 1.726 | 1.767 | 1.902 |
| Equity | 261 | -63 | 10 | -17 | -120 | 3 | 36 | 47 | 133 | 208 | 344 | 396 | 549 |
| Long-term debt | 834 | 1.548 | 1.517 | 816 | 818 | 775 | 719 | 791 | 753 | 715 | 677 | 654 | 600 |
| Short-term debt | 1.448 | 794 | 764 | 621 | 613 | 564 | 562 | 382 | 414 | 338 | 706 | 718 | 752 |
| Total debt | 2.282 | 2.342 | 2.281 | 1.436 | 1.431 | 1.339 | 1.281 | 1.174 | 1.167 | 1.053 | 1.382 | 1.371 | 1.352 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Aage Grynderup | Audit | 0 companies |