| Revenue | DKK -242K | +10% |
| EBITDA | DKK -390K | -6% |
| Net profit | DKK -95K | -143% |
| Total assets | DKK 11,9M | -1% |
| Equity | DKK 11,9M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -72 | -85 | -106 | -95 | -120 | -108 | -154 | -161 | -311 | -251 | -231 | -192 | -221 | -242 |
| Staff expenses | -299 | -235 | -143 | -81 | -101 | -119 | -137 | -138 | -141 | -145 | -145 | -145 | -146 | -148 |
| EBITDA | -371 | -320 | -249 | -176 | -221 | 392 | -292 | -298 | -452 | -396 | -376 | -336 | -368 | -390 |
| Depreciation & amort. | -125 | -126 | -174 | -159 | -179 | 309 | -156 | -137 | -87 | -59 | -42 | -44 | -64 | -33 |
| EBIT | -496 | -446 | -423 | -335 | -399 | 82 | -448 | -435 | -539 | -455 | -418 | -381 | -432 | -423 |
| Net financials | -36 | 904 | 1.269 | 931 | 96 | 124 | 84 | 1.273 | 1.184 | 1.199 | -531 | -466 | 733 | 311 |
| Profit before tax | -532 | 459 | 846 | 596 | -303 | 206 | -364 | 838 | 645 | 744 | -949 | -847 | 301 | -112 |
| Tax | -124 | 123 | 240 | 140 | -62 | 46 | -69 | 194 | 153 | 166 | -204 | -172 | 77 | -17 |
| Net profit | -408 | 336 | 606 | 456 | -241 | 160 | -295 | 643 | 492 | 578 | -745 | -675 | 224 | -95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.167 | 15.454 | 16.231 | 16.118 | 15.529 | 15.315 | 14.178 | 14.541 | 14.430 | 15.135 | 14.117 | 11.898 | 12.065 | 11.909 |
| Equity | 12.937 | 13.228 | 13.484 | 13.590 | 13.349 | 13.159 | 12.563 | 13.007 | 12.898 | 13.421 | 12.620 | 11.888 | 12.053 | 11.896 |
| Long-term debt | 2.157 | 2.157 | 2.170 | 2.170 | 2.147 | 1.650 | 1.524 | 1.443 | 1.362 | 1.281 | 1.200 | 0 | 0 | 0 |
| Short-term debt | 73 | 69 | 578 | 358 | 33 | 507 | 91 | 92 | 170 | 429 | 298 | 11 | 12 | 13 |
| Total debt | 2.230 | 2.226 | 2.748 | 2.528 | 2.180 | 2.157 | 1.615 | 1.535 | 1.532 | 1.710 | 1.498 | 11 | 12 | 13 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|