| Revenue | DKK 1,1M | -8% |
| EBITDA | DKK -82K | -192% |
| Net profit | DKK -86K | -2132% |
| Total assets | DKK 1,4M | -9% |
| Equity | DKK 803K | -21% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.356 | 3.229 | 3.033 | 2.784 | 2.236 | 2.042 | 1.858 | 1.637 | 1.439 | 1.435 | 1.478 | 1.347 | 1.161 | 1.068 |
| Staff expenses | -2.301 | -2.358 | -2.241 | -2.171 | -1.727 | -1.577 | -1.162 | -1.176 | -1.182 | -1.040 | -857 | -830 | -750 | -811 |
| EBITDA | 392 | 177 | 109 | 120 | 32 | 53 | 306 | 82 | -100 | 65 | 282 | 186 | 90 | -82 |
| Depreciation & amort. | -155 | -88 | -97 | -82 | -43 | -64 | -92 | -46 | -77 | -45 | -47 | -43 | -65 | -21 |
| EBIT | 238 | 89 | 12 | 38 | -11 | -11 | 215 | 36 | -177 | 20 | 236 | 143 | 25 | -104 |
| Net financials | -0 | -9 | -21 | -17 | -19 | -8 | -13 | -14 | -18 | -17 | -20 | -18 | -15 | -9 |
| Profit before tax | 237 | 81 | -9 | 21 | -30 | -19 | 202 | 22 | -195 | 4 | 215 | 125 | 10 | -112 |
| Tax | 61 | 21 | -3 | -45 | -22 | -24 | 40 | -18 | -68 | 15 | 70 | 14 | 6 | -26 |
| Net profit | 176 | 59 | -6 | 66 | -8 | 5 | 162 | 39 | -127 | -12 | 145 | 111 | 4 | -86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.127 | 2.921 | 2.808 | 2.780 | 2.295 | 2.346 | 2.252 | 2.051 | 1.821 | 1.743 | 1.761 | 1.767 | 1.549 | 1.403 |
| Equity | 1.742 | 1.705 | 1.698 | 1.666 | 1.558 | 1.461 | 1.519 | 1.453 | 1.218 | 1.096 | 1.128 | 1.124 | 1.011 | 803 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.340 | 1.162 | 1.059 | 1.108 | 738 | 885 | 733 | 598 | 602 | 647 | 632 | 642 | 538 | 600 |
| Total debt | 1.340 | 1.162 | 1.059 | 1.108 | 738 | 885 | 733 | 598 | 602 | 647 | 632 | 642 | 538 | 600 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RE Audit | Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Reg.revisor Evy Bai | Audit | 0 companies |