| Revenue | DKK 281K | -43% |
| EBITDA | DKK -276K | -1601% |
| Net profit | DKK 716K | -89% |
| Total assets | DKK 89,8M | -1% |
| Equity | DKK 88,6M | +1% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -29 | -144 | -110 | -29 | -136 | -166 | 137 | 366 | 376 | 303 | 431 | 247 | 493 | 281 |
| Staff expenses | -150 | -152 | -183 | -312 | -289 | -286 | -357 | -495 | -429 | -383 | -384 | -383 | -405 | -414 |
| EBITDA | -179 | -296 | -293 | -340 | -425 | -452 | -309 | -279 | -191 | -178 | -142 | -275 | -16 | -276 |
| Depreciation & amort. | -56 | -55 | -99 | -116 | -117 | -118 | -203 | -288 | -325 | -326 | -326 | -270 | -267 | -267 |
| EBIT | -235 | -351 | -391 | -456 | -542 | -570 | -512 | -567 | -516 | -504 | -467 | -546 | -284 | -543 |
| Net financials | 2.745 | 4.835 | 6.723 | 4.726 | 296 | 5.887 | 1.538 | 2.189 | 475 | 10.540 | -5.343 | 5.584 | 8.856 | 1.497 |
| Profit before tax | 2.510 | 4.483 | 6.331 | 4.270 | -246 | 5.318 | 1.027 | 1.622 | -41 | 10.036 | -5.811 | 5.038 | 8.572 | 954 |
| Tax | 627 | 1.132 | 1.567 | 1.019 | -31 | 1.193 | 253 | 406 | 38 | 2.246 | -1.218 | 1.147 | 1.934 | 238 |
| Net profit | 1.883 | 3.351 | 4.764 | 3.252 | -215 | 4.125 | 773 | 1.216 | -79 | 7.790 | -4.592 | 3.891 | 6.638 | 716 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 64.771 | 67.226 | 71.956 | 74.013 | 71.642 | 75.997 | 80.867 | 81.116 | 78.636 | 88.047 | 81.454 | 83.621 | 91.182 | 89.842 |
| Equity | 62.940 | 65.791 | 70.555 | 73.307 | 71.592 | 75.618 | 76.091 | 77.206 | 77.020 | 84.699 | 79.994 | 81.885 | 88.023 | 88.617 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.821 | 1.415 | 1.369 | 686 | 50 | 364 | 4.764 | 3.889 | 1.601 | 3.341 | 1.446 | 1.736 | 3.159 | 1.224 |
| Total debt | 1.821 | 1.415 | 1.369 | 686 | 50 | 364 | 4.764 | 3.889 | 1.601 | 3.341 | 1.446 | 1.736 | 3.159 | 1.224 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2001 | |
| Individual | 50.0% | 50.0% | 2001 |
| Person | Role here | Other companies |
|---|