| Revenue | DKK 183K | -50% |
| EBITDA | DKK -34K | -126% |
| Net profit | DKK -35K | -135% |
| Total assets | DKK 257K | -46% |
| Equity | DKK 133K | -54% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 725 | 605 | 696 | 707 | 497 | 427 | 282 | 237 | 350 | 464 | 423 | 504 | 362 | 183 |
| Staff expenses | -596 | -588 | -473 | -497 | -532 | -358 | -282 | -226 | -161 | -377 | -287 | -279 | -234 | -216 |
| EBITDA | 129 | 18 | 223 | 210 | -36 | 69 | -0 | 11 | 189 | 87 | 136 | 225 | 128 | -34 |
| Depreciation & amort. | 44 | 48 | -49 | -40 | -39 | -38 | -38 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 85 | -30 | 174 | 171 | -74 | 31 | -38 | 10 | 189 | 87 | 136 | 225 | 128 | -34 |
| Net financials | -10 | -8 | -7 | -24 | -6 | -6 | -3 | -0 | -0 | -1 | -4 | -1 | -1 | -1 |
| Profit before tax | 75 | -20 | 168 | 147 | -45 | 25 | -42 | 10 | 189 | 85 | 132 | 224 | 127 | -35 |
| Tax | 19 | 9 | 42 | 38 | 18 | 6 | 2 | -0 | 32 | 19 | 29 | 49 | 28 | -0 |
| Net profit | 57 | -29 | 126 | 109 | -63 | 20 | -44 | 10 | 156 | 67 | 103 | 174 | 99 | -35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 563 | 519 | 589 | 662 | 458 | 322 | 256 | 152 | 326 | 306 | 423 | 526 | 476 | 257 |
| Equity | 182 | 96 | 222 | 235 | 72 | 92 | 48 | 58 | 214 | 201 | 234 | 308 | 289 | 133 |
| Long-term debt | 104 | 77 | 48 | 132 | 80 | 45 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 271 | 346 | 319 | 285 | 306 | 185 | 198 | 94 | 107 | 106 | 189 | 213 | 187 | 125 |
| Total debt | 376 | 423 | 367 | 417 | 386 | 230 | 207 | 94 | 107 | 106 | 189 | 213 | 187 | 125 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|