| Revenue | DKK 688K | -1% |
| EBITDA | DKK -96K | -227% |
| Net profit | DKK -8K | -109% |
| Total assets | DKK 1,5M | -10% |
| Equity | DKK 813K | -1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 569 | 668 | 817 | 798 | 722 | 797 | 780 | 705 | 609 | 965 | 741 | 645 | 694 | 688 |
| Staff expenses | -620 | -580 | -698 | -699 | -717 | -717 | -765 | -723 | -638 | -680 | -670 | -669 | -619 | -784 |
| EBITDA | -90 | 61 | 119 | 100 | 5 | 60 | 16 | -18 | -29 | 284 | 71 | -24 | 75 | -96 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1 | -7 | -7 | -7 | -7 | -6 | -0 | -0 | -0 | -0 |
| EBIT | -90 | 61 | 119 | 100 | 4 | 53 | 9 | -25 | -36 | 279 | 71 | -24 | 75 | -96 |
| Net financials | 4 | 3 | -113 | -6 | 11 | 11 | 7 | 3 | -66 | 3 | 0 | 36 | 42 | 67 |
| Profit before tax | -87 | 65 | 7 | 94 | 14 | 65 | 15 | -22 | -102 | 281 | 71 | 13 | 117 | -29 |
| Tax | -18 | 19 | 3 | 23 | 7 | 10 | 3 | -4 | -8 | 58 | 13 | -2 | 22 | -20 |
| Net profit | -69 | 46 | 3 | 71 | 7 | 54 | 12 | -17 | -94 | 223 | 59 | 14 | 95 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 402 | 357 | 386 | 1.514 | 1.579 | 1.567 | 1.582 | 1.468 | 1.373 | 1.471 | 1.712 | 1.755 | 1.722 | 1.549 |
| Equity | — | 874 | 877 | 948 | 955 | 1.009 | 1.021 | 638 | 544 | 766 | 712 | 726 | 821 | 813 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 0 | 0 | 9 | 0 |
| Short-term debt | 766 | 616 | 603 | 534 | 586 | 517 | 519 | 794 | 801 | 618 | 946 | 977 | 836 | 700 |
| Total debt | 766 | 616 | 603 | 566 | 625 | 517 | 519 | 794 | 801 | 655 | 946 | 977 | 845 | 700 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
PANDA HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|