| Revenue | DKK 1,4M | -2% |
| EBITDA | DKK 211K | +2% |
| Net profit | DKK 74K | +39% |
| Total assets | DKK 3,6M | +20% |
| Equity | DKK 368K | -14% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.668 | 926 | 5.840 | 5.464 | 1.904 | 1.330 | 1.318 | 1.792 | 1.655 | 2.103 | 1.849 | 1.623 | 1.442 | 1.407 |
| Staff expenses | -2.835 | -2.133 | -2.182 | -2.212 | -1.769 | -1.307 | -1.427 | -1.807 | -1.604 | -1.715 | -1.583 | -1.349 | -1.235 | -1.195 |
| EBITDA | 129 | -1.207 | -274 | -661 | 135 | 22 | -110 | -15 | 52 | 388 | 266 | 275 | 207 | 211 |
| Depreciation & amort. | -104 | -104 | 40 | 46 | -43 | -94 | -37 | -36 | -27 | -34 | -56 | -56 | -56 | -56 |
| EBIT | 24 | -1.311 | -314 | -707 | 92 | -72 | -147 | -51 | 25 | 353 | 210 | 219 | 151 | 155 |
| Net financials | 107 | -14 | 129 | 64 | 89 | -13 | -87 | 27 | -24 | -25 | -33 | -75 | -97 | -81 |
| Profit before tax | 131 | -1.326 | -185 | -643 | 181 | -85 | -234 | -24 | 1 | 329 | 177 | 144 | 54 | 74 |
| Tax | 5 | -0 | 2 | 1 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 127 | -1.326 | -187 | -644 | 181 | -85 | -234 | -24 | 1 | 329 | 177 | 144 | 54 | 74 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.642 | 4.006 | 3.549 | 2.928 | 3.403 | 3.135 | 2.632 | 2.774 | 2.831 | 3.264 | 2.938 | 3.074 | 2.974 | 3.566 |
| Equity | 3.094 | 1.670 | 1.383 | 638 | 819 | 631 | 291 | 192 | 194 | 522 | 472 | 498 | 429 | 368 |
| Long-term debt | 1.088 | 987 | 910 | 827 | 1.873 | 1.868 | 1.863 | 1.858 | 1.856 | 1.854 | 1.853 | 1.855 | 1.856 | 1.818 |
| Short-term debt | 1.460 | 1.349 | 1.256 | 1.463 | 711 | 636 | 478 | 723 | 781 | 887 | 614 | 721 | 689 | 1.380 |
| Total debt | 2.548 | 2.336 | 2.166 | 2.290 | 2.584 | 2.504 | 2.341 | 2.581 | 2.637 | 2.741 | 2.466 | 2.576 | 2.545 | 3.198 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|