| Revenue | DKK 715K | +13% |
| EBITDA | DKK -182K | +69% |
| Net profit | DKK -142K | +70% |
| Total assets | DKK 2,1M | -13% |
| Equity | DKK 1,8M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.744 | 825 | 2.344 | 1.186 | 1.466 | 1.514 | 881 | 821 | 609 | 2.463 | 648 | 635 | 715 |
| Staff expenses | -723 | -777 | -699 | -870 | -901 | -1.074 | -896 | -786 | -789 | -860 | -1.224 | -1.219 | -896 |
| EBITDA | 1.021 | 48 | 1.645 | 317 | 527 | 440 | -97 | 35 | -181 | 1.602 | -576 | -585 | -182 |
| Depreciation & amort. | 122 | 72 | 66 | 66 | 67 | -75 | -5 | -21 | -20 | -20 | -20 | -13 | -0 |
| EBIT | 899 | -24 | 1.579 | 251 | 460 | 366 | -102 | 14 | -201 | 1.582 | -596 | -598 | -182 |
| Net financials | -0 | -18 | -4 | -25 | -6 | -16 | -17 | -16 | -17 | -27 | -43 | -2 | -0 |
| Profit before tax | 899 | -42 | 1.575 | 227 | 454 | 350 | -119 | -1 | -217 | 1.555 | -639 | -600 | -182 |
| Tax | 225 | 10 | 387 | 62 | 102 | 80 | -22 | 1 | -47 | 344 | -135 | -130 | -39 |
| Net profit | 674 | -51 | 1.188 | 165 | 352 | 270 | -96 | -3 | -171 | 1.211 | -504 | -471 | -142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.930 | 2.202 | 3.403 | 3.076 | 3.333 | 3.428 | 3.099 | 2.784 | 2.561 | 4.295 | 2.889 | 2.402 | 2.098 |
| Equity | 1.973 | 1.824 | 2.462 | 2.525 | 2.877 | 2.747 | 2.545 | 2.435 | 2.153 | 3.251 | 2.633 | 2.045 | 1.780 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 950 | 378 | 941 | 551 | 456 | 675 | 554 | 350 | 407 | 1.042 | 256 | 358 | 318 |
| Total debt | 950 | 378 | 941 | 551 | 456 | 675 | 554 | 350 | 407 | 1.042 | 256 | 358 | 318 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|