| Revenue | DKK 175K | +45% |
| EBITDA | DKK -31K | +2% |
| Net profit | DKK 153K | -64% |
| Total assets | DKK 7,9M | -4% |
| Equity | DKK 7,5M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 428 | 487 | 418 | 444 | 575 | 550 | 287 | 477 | 120 | 156 | 95 | 122 | 120 | 175 |
| Staff expenses | -560 | -632 | -634 | -675 | -633 | -630 | -619 | -660 | -561 | -654 | -629 | -490 | -152 | -205 |
| EBITDA | 1.116 | -144 | -216 | -231 | -58 | -80 | -787 | -2.253 | -441 | -503 | -534 | -368 | -32 | -31 |
| Depreciation & amort. | -624 | -91 | -94 | -94 | -97 | -78 | -74 | -65 | -159 | -28 | -28 | -28 | -28 | -24 |
| EBIT | 492 | -235 | -310 | -325 | -154 | -158 | -861 | -2.318 | -600 | -531 | -562 | -395 | -59 | -55 |
| Net financials | 423 | 975 | 1.149 | 1.061 | 184 | 478 | -1.223 | 545 | 149 | 1.632 | -22 | 374 | 613 | 256 |
| Profit before tax | 915 | 740 | 838 | 735 | 29 | 320 | -2.084 | -1.772 | -451 | 1.101 | -584 | -21 | 554 | 201 |
| Tax | 50 | 160 | 102 | 257 | 3 | 85 | -112 | -15 | -58 | 251 | -118 | 2 | 128 | 49 |
| Net profit | 865 | 580 | 736 | 478 | 27 | 235 | -1.972 | -1.757 | -393 | 850 | -466 | -24 | 427 | 153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.671 | 26.140 | 26.876 | 25.005 | 23.757 | 23.257 | 20.661 | 15.301 | 11.395 | 11.692 | 10.869 | 8.824 | 8.204 | 7.916 |
| Equity | 16.873 | 16.639 | 16.675 | 16.453 | 15.780 | 15.315 | 12.906 | 10.799 | 9.221 | 9.771 | 8.805 | 8.281 | 8.008 | 7.460 |
| Long-term debt | 9.403 | 9.216 | 9.645 | 1.873 | 2.361 | 2.362 | 2.246 | 1.567 | 1.462 | 1.367 | 1.257 | 83 | 83 | 98 |
| Short-term debt | 395 | 285 | 556 | 6.678 | 5.615 | 5.580 | 5.510 | 2.936 | 711 | 554 | 807 | 460 | 113 | 358 |
| Total debt | 9.797 | 9.501 | 10.201 | 8.551 | 7.977 | 7.943 | 7.755 | 4.502 | 2.173 | 1.921 | 2.063 | 543 | 196 | 456 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Joachim Werning Bramsen | Board of Directors | 0 companies |