| Revenue | DKK 492K | -87% |
| EBITDA | DKK -138K | -104% |
| Net profit | DKK -240K | -110% |
| Total assets | DKK 3,5M | -20% |
| Equity | DKK 3,4M | -7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 420 | 613 | 754 | 701 | 840 | 925 | 949 | 990 | 961 | 863 | 734 | 507 | 3.795 | 492 |
| Staff expenses | -336 | -305 | -325 | -361 | -291 | -337 | -339 | -337 | -257 | -549 | -764 | -721 | -709 | -630 |
| EBITDA | 101 | 307 | 429 | 340 | 549 | 588 | 577 | 652 | 682 | 314 | -30 | -214 | 3.086 | -138 |
| Depreciation & amort. | 142 | -100 | -82 | -193 | -100 | -106 | -151 | -133 | -141 | -92 | -89 | -82 | -86 | -58 |
| EBIT | -41 | 207 | 348 | 147 | 450 | 481 | 426 | 519 | 541 | 222 | -119 | -296 | 3.000 | -196 |
| Net financials | -72 | -79 | -80 | -64 | -57 | -62 | -64 | -68 | -43 | -122 | -2 | 0 | 50 | -104 |
| Profit before tax | -112 | 128 | 268 | 83 | 393 | 419 | 361 | 451 | 498 | 100 | -121 | -296 | 3.049 | -301 |
| Tax | 8 | 40 | 73 | 38 | 89 | 100 | 87 | 108 | 115 | 33 | -6 | -0 | 660 | -61 |
| Net profit | -121 | 88 | 195 | 45 | 304 | 319 | 275 | 343 | 383 | 67 | -115 | -296 | 2.389 | -240 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.186 | 2.214 | 2.518 | 2.264 | 1.871 | 2.247 | 2.428 | 2.654 | 2.676 | 1.820 | 1.692 | 1.537 | 4.389 | 3.497 |
| Equity | 192 | 280 | 475 | 520 | 724 | 942 | 1.111 | 1.345 | 1.618 | 1.685 | 1.571 | 1.275 | 3.664 | 3.424 |
| Long-term debt | 1.874 | 1.805 | 1.858 | 1.466 | 969 | 1.041 | 1.076 | 1.083 | 821 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 120 | 105 | 157 | 253 | 165 | 233 | 219 | 204 | 230 | 129 | 121 | 262 | 725 | 73 |
| Total debt | 1.995 | 1.910 | 2.014 | 1.720 | 1.133 | 1.274 | 1.295 | 1.287 | 1.051 | 129 | 121 | 262 | 725 | 73 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|