| Revenue | DKK -195K | -11% |
| EBITDA | DKK -195K | +11% |
| Net profit | DKK 6K | -100% |
| Total assets | DKK 83,1M | -5% |
| Equity | DKK 82,7M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41.853 | 62.230 | 52.652 | 43.919 | 77.627 | 87.641 | 74.086 | 85.792 | -63 | -68 | -903 | -257 | -219 | -195 |
| Staff expenses | -35.620 | -56.088 | -51.485 | -39.359 | -63.622 | -74.281 | -66.890 | -76.349 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.482 | 6.143 | 1.166 | 4.559 | 14.005 | 13.360 | 7.191 | 9.427 | -63 | -68 | -903 | -257 | -219 | -195 |
| Depreciation & amort. | 1.566 | -1.770 | -1.913 | -2.145 | -2.592 | -2.644 | -2.703 | -2.790 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 916 | 4.373 | -747 | 2.414 | 11.413 | 10.716 | 4.488 | 6.638 | -63 | -68 | -903 | -257 | -219 | -195 |
| Net financials | -566 | -100 | -490 | -205 | 2.002 | 815 | -1.207 | 5.228 | 11.817 | 10.830 | 44.638 | 4.135 | 3.097 | 653 |
| Profit before tax | 4.101 | 4.273 | -1.237 | 2.857 | 13.415 | 11.530 | 3.282 | 11.866 | 11.754 | 10.761 | 43.735 | 3.878 | 2.878 | 458 |
| Tax | 1.077 | 892 | -279 | 667 | 2.997 | 2.596 | 724 | 1.998 | 300 | 583 | -470 | 882 | 745 | 452 |
| Net profit | 3.024 | 3.381 | -958 | 2.190 | 10.418 | 8.934 | 2.558 | 9.867 | 11.453 | 10.179 | 44.205 | 2.996 | 2.133 | 6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 62.635 | 71.206 | 52.049 | 73.207 | 81.012 | 95.531 | 82.531 | 105.058 | 56.143 | 56.744 | 100.664 | 96.465 | 87.601 | 83.088 |
| Equity | 19.063 | 21.644 | 20.186 | 22.276 | 30.194 | 38.128 | 39.666 | 50.941 | 53.192 | 55.870 | 98.575 | 94.072 | 86.205 | 82.711 |
| Long-term debt | 17.409 | 19.424 | 19.920 | 18.543 | 17.014 | 18.605 | 15.116 | 13.625 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 24.597 | 28.232 | 11.053 | 30.867 | 31.797 | 36.015 | 25.575 | 35.808 | 2.951 | 874 | 2.089 | 2.393 | 1.396 | 377 |
| Total debt | 42.007 | 47.657 | 30.973 | 49.411 | 48.810 | 54.620 | 40.691 | 49.433 | 2.951 | 874 | 2.089 | 2.393 | 1.396 | 377 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|