| Revenue | DKK 12K | -98% |
| EBITDA | DKK -278K | -252% |
| Net profit | DKK 85K | -93% |
| Total assets | DKK 20M | -5% |
| Equity | DKK 19,8M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.196 | -158 | -211 | -122 | -96 | -225 | -194 | 152 | 442 | 760 | 439 | 695 | 697 | 12 |
| Staff expenses | -314 | -378 | -265 | -237 | -276 | -315 | -292 | -587 | -545 | -543 | -559 | -543 | -514 | -290 |
| EBITDA | 883 | -536 | -475 | -359 | -372 | -540 | -486 | -443 | -103 | 217 | -120 | 152 | 183 | -278 |
| Depreciation & amort. | -78 | -78 | -78 | -13 | -65 | -65 | -92 | -68 | -68 | -68 | -68 | -77 | -89 | -89 |
| EBIT | 804 | -614 | -553 | -372 | -437 | -604 | -578 | -512 | -171 | 149 | -189 | 75 | 94 | -367 |
| Net financials | 1.331 | 1.560 | 1.480 | 2.448 | 468 | 1.960 | 1.573 | 686 | 391 | 3.252 | -1.911 | 1.067 | 1.679 | 558 |
| Profit before tax | 2.136 | 946 | 927 | 2.076 | 31 | 1.356 | 996 | 174 | 220 | 3.401 | -2.100 | 1.142 | 1.773 | 127 |
| Tax | 323 | 56 | 399 | 449 | -144 | 247 | 140 | 8 | 8 | 767 | -481 | 145 | 501 | 42 |
| Net profit | 1.812 | 890 | 528 | 1.627 | 175 | 1.109 | 856 | 166 | 212 | 2.634 | -1.619 | 997 | 1.272 | 85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.734 | 17.826 | 18.461 | 20.123 | 19.349 | 18.411 | 18.862 | 18.769 | 18.913 | 21.973 | 19.531 | 20.306 | 21.037 | 20.017 |
| Equity | 17.148 | 17.693 | 17.987 | 19.293 | 19.236 | 18.145 | 18.751 | 18.667 | 18.772 | 21.256 | 19.407 | 20.174 | 20.746 | 19.831 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 542 | 0 | 0 | 7 | 0 |
| Short-term debt | 564 | 116 | 467 | 810 | 99 | 258 | 111 | 101 | 142 | 175 | 124 | 132 | 254 | 166 |
| Total debt | 564 | 116 | 467 | 810 | -99 | 258 | 111 | 101 | 142 | 717 | 124 | 132 | 261 | 166 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|