| Revenue | DKK -178K | -32% |
| EBITDA | DKK -738K | -19% |
| Net profit | DKK 8,2M | -21% |
| Total assets | DKK 165,9M | +5% |
| Equity | DKK 160,3M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 108 | 1.645 | -89 | 202 | 203 | -1 | -15 | 157 | -49 | -140 | -200 | 13 | -261 | -178 |
| Staff expenses | -466 | -484 | -308 | -320 | -379 | -414 | -407 | -416 | -330 | -330 | -339 | -339 | -360 | -560 |
| EBITDA | -1.311 | 1.160 | -397 | -118 | -177 | -415 | -421 | -259 | -379 | -470 | -539 | -326 | -621 | -738 |
| Depreciation & amort. | -0 | -120 | -182 | -408 | -247 | -105 | -126 | -126 | -181 | -166 | -166 | -166 | -210 | -189 |
| EBIT | -1.311 | 1.040 | -579 | -526 | -424 | -519 | -547 | -384 | -560 | -636 | -705 | -492 | -831 | -927 |
| Net financials | -18.522 | 4.945 | 3.464 | 8.047 | 8.558 | 5.008 | 9.670 | 578 | 6.156 | 7.184 | 54.949 | -7.508 | 11.376 | 11.420 |
| Profit before tax | -19.833 | 5.985 | 2.885 | 7.520 | 8.134 | 4.489 | 9.123 | 194 | 5.596 | 6.548 | 54.245 | -8.000 | 10.545 | 10.494 |
| Tax | -0 | 539 | 736 | 915 | 1.158 | 1.052 | 1.417 | -824 | 11 | -339 | 1.747 | 238 | 116 | 2.249 |
| Net profit | -19.833 | 5.446 | 2.149 | 6.605 | 6.977 | 3.436 | 7.706 | 1.018 | 5.585 | 6.887 | 52.498 | -8.238 | 10.429 | 8.245 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72.842 | 78.004 | 80.025 | 86.494 | 94.233 | 96.513 | 100.389 | 101.199 | 106.541 | 113.446 | 166.769 | 150.562 | 158.641 | 165.948 |
| Equity | 69.107 | 74.456 | 76.509 | 83.018 | 89.895 | 93.230 | 97.330 | 98.242 | 103.719 | 110.495 | 162.880 | 147.642 | 155.072 | 160.316 |
| Long-term debt | 3.490 | 3.426 | 3.339 | 3.220 | 3.100 | 2.980 | 2.846 | 2.731 | 2.665 | 2.513 | 2.364 | 2.216 | 2.138 | 2.021 |
| Short-term debt | 245 | 121 | 177 | 256 | 1.238 | 303 | 213 | 226 | 157 | 438 | 1.525 | 704 | 1.432 | 3.611 |
| Total debt | 3.735 | 3.548 | 3.516 | 3.476 | 4.339 | 3.283 | 3.059 | 2.957 | 2.822 | 2.951 | 3.889 | 2.920 | 3.569 | 5.632 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|