| Revenue | DKK 233K | -10% |
| EBITDA | DKK -34K | -129% |
| Net profit | DKK -26K | -100% |
| Total assets | DKK 327K | -16% |
| Equity | DKK 224K | -10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.188 | 1.167 | 1.236 | 1.192 | 884 | 806 | 778 | 635 | 456 | 451 | 313 | 324 | 258 | 233 |
| Staff expenses | -837 | -711 | -725 | -706 | -554 | -587 | -500 | -393 | -244 | -277 | -203 | -212 | -188 | -186 |
| EBITDA | 80 | 182 | 181 | 123 | 110 | 103 | 60 | 149 | 35 | 75 | 6 | 18 | -15 | -34 |
| Depreciation & amort. | -44 | -43 | -16 | -52 | -52 | -52 | -0 | -31 | -31 | -31 | -31 | -31 | -0 | -0 |
| EBIT | 36 | 139 | 165 | 71 | 58 | 51 | 60 | 118 | 4 | 44 | -26 | -14 | -15 | -34 |
| Net financials | -4 | 7 | 15 | 11 | -1 | 5 | -0 | -22 | -3 | -2 | -3 | -1 | -0 | 0 |
| Profit before tax | 32 | 146 | 181 | 82 | 57 | 56 | 59 | 96 | 0 | 42 | -29 | -14 | -15 | -34 |
| Tax | 10 | 43 | 34 | 22 | 11 | 19 | 9 | 13 | -6 | 9 | -0 | -3 | -2 | -8 |
| Net profit | 21 | 103 | 116 | 61 | 46 | 37 | 50 | 83 | 6 | 33 | -28 | -11 | -13 | -26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.126 | 1.203 | 1.472 | 1.510 | 1.293 | 1.251 | 792 | 1.062 | 546 | 573 | 445 | 424 | 389 | 327 |
| Equity | 486 | 499 | 525 | 496 | 453 | 400 | 360 | 353 | 269 | 302 | 274 | 263 | 250 | 224 |
| Long-term debt | 124 | 119 | 111 | 110 | 66 | 82 | 84 | 71 | 68 | 49 | 0 | 0 | 0 | 0 |
| Short-term debt | 516 | 586 | 836 | 904 | 775 | 769 | 348 | 618 | 196 | 207 | 158 | 151 | 131 | 102 |
| Total debt | 640 | 705 | 947 | 1.014 | 840 | 851 | 432 | 689 | 264 | 256 | 158 | 151 | 131 | 102 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Else Brink Arndal | Board of Directors | 0 companies |
| Hans Erik Musak Pedersen | Board of Directors | 0 companies |