| Revenue | DKK 218K | +10% |
| EBITDA | DKK 156K | +1243% |
| Net profit | DKK 98K | +204% |
| Total assets | DKK 891K | -38% |
| Equity | DKK 381K | +35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -484 | -555 | 673 | 731 | 620 | 731 | 653 | 565 | 447 | 519 | 505 | 280 | 197 | 218 |
| Staff expenses | -327 | -324 | -329 | -304 | -305 | -364 | -367 | -483 | -360 | -358 | -363 | -365 | -211 | -62 |
| EBITDA | -52 | -114 | 345 | 427 | 316 | -345 | 635 | -72 | 178 | 160 | 142 | -85 | -14 | 156 |
| Depreciation & amort. | -52 | -59 | -61 | -56 | -77 | -42 | -80 | -52 | -82 | -74 | -53 | -103 | -52 | -43 |
| EBIT | -104 | -172 | 284 | 371 | 238 | -386 | 555 | -124 | 96 | 86 | 88 | -188 | -65 | 113 |
| Net financials | -121 | -47 | -51 | -69 | -56 | -58 | -57 | -54 | -34 | -45 | -29 | -27 | -29 | -15 |
| Profit before tax | 16 | -129 | 233 | 302 | 182 | -445 | 498 | -177 | 62 | 41 | 59 | -215 | -95 | 98 |
| Tax | 3 | -34 | 60 | 81 | 48 | -6 | 23 | -23 | 3 | 11 | 15 | -30 | -0 | -0 |
| Net profit | 13 | -94 | 173 | 221 | 134 | -439 | 475 | -154 | 58 | 30 | 44 | -185 | -95 | 98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.451 | 1.304 | 0 | 0 | 1.541 | 1.999 | 1.794 | 1.196 | 1.114 | 1.132 | 1.981 | 1.339 | 1.441 | 891 |
| Equity | 321 | 319 | 0 | 0 | 548 | 109 | 584 | 430 | 488 | 518 | 562 | 377 | 283 | 381 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.130 | -960 | 0 | 0 | 987 | 1.890 | 1.187 | 767 | 623 | 599 | 1.389 | 961 | 1.158 | 511 |
| Total debt | -1.130 | -960 | 0 | 0 | 987 | 1.890 | 1.187 | 767 | 623 | 599 | 1.389 | 961 | 1.158 | 511 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|