| Revenue | DKK 118K | -9% |
| EBITDA | DKK -67K | -168% |
| Net profit | DKK 1,9M | +104% |
| Total assets | DKK 17,3M | +11% |
| Equity | DKK 16,9M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 377 | 1.227 | 270 | 627 | 193 | 180 | 164 | 215 | 421 | 838 | 184 | 125 | 129 | 118 |
| Staff expenses | -797 | -806 | -842 | -862 | -746 | -681 | -612 | -308 | -304 | -305 | -305 | -199 | -154 | -184 |
| EBITDA | -420 | 421 | -551 | -236 | -552 | -502 | -448 | -92 | 117 | 533 | -121 | -75 | -25 | -67 |
| Depreciation & amort. | -64 | -10 | 11 | -96 | -373 | -136 | -136 | -136 | -136 | -60 | -0 | -0 | -0 | -0 |
| EBIT | -484 | 411 | -562 | -331 | -925 | -638 | -584 | -229 | -19 | 473 | -121 | -75 | -25 | -67 |
| Net financials | 1.478 | 3.092 | 1.404 | -384 | 1.314 | 2.132 | -781 | 784 | -194 | 799 | 218 | 465 | 1.020 | 2.488 |
| Profit before tax | 781 | 2.784 | 786 | -574 | 389 | 1.494 | -1.365 | 555 | -213 | 1.272 | 97 | 391 | 995 | 2.421 |
| Tax | 14 | 32 | 11 | 40 | 12 | 48 | -3 | 27 | 17 | -0 | 101 | 33 | 48 | 487 |
| Net profit | 767 | 2.751 | 775 | -614 | 376 | 1.446 | -1.361 | 528 | -230 | 1.272 | -4 | 358 | 946 | 1.934 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.451 | 16.902 | 18.892 | 17.912 | 17.911 | 18.976 | 17.239 | 17.237 | 16.485 | 16.161 | 15.535 | 15.303 | 15.642 | 17.334 |
| Equity | 14.406 | 16.857 | 17.333 | 16.419 | 16.495 | 17.641 | 15.979 | 16.058 | 15.328 | 16.100 | 15.496 | 15.254 | 15.600 | 16.935 |
| Long-term debt | 0 | 0 | 1.406 | 1.326 | 1.251 | 1.175 | 1.099 | 1.024 | 948 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 45 | 44 | 153 | 167 | 165 | 160 | 160 | 156 | 209 | 61 | 39 | 50 | 42 | 400 |
| Total debt | 45 | 44 | 1.559 | 1.493 | 1.416 | 1.335 | 1.259 | 1.180 | 1.157 | 61 | 39 | 50 | 42 | 400 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|