| Revenue | DKK -80K | -23% |
| EBITDA | DKK -341K | +6% |
| Net profit | DKK 551K | -40% |
| Total assets | DKK 13,2M | +0% |
| Equity | DKK 13M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -33 | -49 | -56 | -44 | -48 | -66 | -59 | -66 | -85 | -125 | -73 | -84 | -104 | -80 |
| Staff expenses | -41 | -43 | -45 | -56 | -49 | -50 | -50 | -74 | -135 | -178 | -183 | -191 | -259 | -261 |
| EBITDA | -74 | -92 | -102 | -100 | -97 | -116 | -109 | -141 | -221 | -302 | -256 | -276 | -363 | -341 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -74 | -92 | -102 | -100 | -97 | -116 | -109 | -141 | -221 | -302 | -256 | -276 | -363 | -341 |
| Net financials | 721 | 122 | 665 | 114 | 466 | 812 | 186 | 259 | 492 | 1.903 | -867 | 1.571 | 1.570 | 630 |
| Profit before tax | 647 | 30 | 563 | 14 | 369 | 696 | 76 | 118 | 271 | 1.600 | -1.122 | 1.296 | 1.207 | 289 |
| Tax | 127 | 9 | 117 | -7 | 81 | 154 | 19 | 29 | 58 | 330 | -284 | 299 | 285 | -263 |
| Net profit | 520 | 21 | 447 | 21 | 288 | 542 | 57 | 90 | 213 | 1.270 | -838 | 997 | 922 | 551 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.756 | 9.735 | 9.748 | 9.660 | 10.021 | 10.648 | 10.642 | 10.714 | 10.956 | 12.421 | 10.917 | 12.144 | 13.196 | 13.209 |
| Equity | 9.100 | 9.025 | 9.423 | 9.354 | 9.642 | 10.126 | 10.119 | 10.169 | 10.342 | 11.534 | 10.685 | 11.627 | 12.529 | 13.004 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 466 | 522 | 29 | 26 | 26 | 28 | 28 | 37 | 104 | 402 | 52 | 69 | 246 | 205 |
| Total debt | 466 | 522 | 29 | 26 | 26 | 28 | 28 | 37 | 104 | 402 | 52 | 69 | 246 | 205 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1998 | |
| Individual | 50.0% | 50.0% | 1998 |
| Person | Role here | Other companies |
|---|