| Revenue | DKK 234K | +3% |
| EBITDA | DKK -9K | +93% |
| Net profit | DKK -76K | +13% |
| Total assets | DKK 891K | -8% |
| Equity | DKK 557K | -20% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.266 | 1.115 | 1.112 | 1.211 | 1.265 | 1.164 | 1.101 | 611 | 712 | 768 | 793 | 492 | 227 | 234 |
| Staff expenses | -853 | -797 | -810 | -814 | -828 | -701 | -647 | -491 | -509 | -523 | -523 | -495 | -344 | -243 |
| EBITDA | 47 | -52 | -106 | -8 | 54 | 47 | 69 | 120 | 203 | 245 | 270 | -2 | -117 | -9 |
| Depreciation & amort. | -37 | -80 | -86 | -92 | -90 | -86 | -70 | -91 | -91 | -80 | -50 | -55 | -40 | -25 |
| EBIT | 11 | -132 | -192 | -100 | -36 | -39 | -1 | 30 | 113 | 165 | 220 | -57 | -157 | -34 |
| Net financials | -8 | 20 | 446 | 135 | 49 | 78 | 6 | 1 | -1 | 121 | -80 | 235 | 70 | -43 |
| Profit before tax | 3 | -112 | 254 | 35 | 13 | 39 | 4 | 31 | 112 | 286 | 139 | 178 | -87 | -76 |
| Tax | -0 | 1 | 10 | 12 | 10 | 14 | 2 | 3 | 27 | 92 | 54 | -0 | 1 | -0 |
| Net profit | 3 | -113 | 244 | 23 | 3 | 25 | 2 | 28 | 84 | 194 | 85 | 178 | -87 | -76 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.248 | 1.095 | 1.192 | 1.082 | 1.038 | 955 | 823 | 712 | 885 | 1.173 | 1.148 | 1.142 | 972 | 891 |
| Equity | 1.047 | 834 | 978 | 1.001 | 904 | 829 | 726 | 649 | 703 | 818 | 803 | 881 | 694 | 557 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 201 | 261 | 213 | 81 | 134 | 127 | 97 | 64 | 182 | 355 | 345 | 261 | 279 | 334 |
| Total debt | 201 | 261 | 213 | 81 | 134 | 127 | 97 | 64 | 182 | 355 | 345 | 261 | 279 | 334 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Audit | Audit | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Hansen | Audit | 0 companies |