| Revenue | DKK 1,1M | +23% |
| EBITDA | DKK -23K | +88% |
| Net profit | DKK -48K | +73% |
| Total assets | DKK 1,2M | +20% |
| Equity | DKK 186K | -21% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.147 | — | 1.633 | 1.520 | 1.413 | 1.327 | 1.114 | 1.014 | 1.070 | 1.090 | 1.002 | 1.214 | 882 | 1.084 |
| Staff expenses | -1.848 | -0 | -1.474 | -1.043 | -1.036 | -1.046 | -1.203 | -1.015 | -1.109 | -1.039 | -1.131 | -1.049 | -1.079 | -1.108 |
| EBITDA | 29 | 0 | 159 | 477 | 376 | 281 | -89 | -1 | -39 | 51 | -129 | 166 | -197 | -23 |
| Depreciation & amort. | -164 | -0 | -51 | -45 | -0 | -0 | -0 | -16 | -16 | -19 | -20 | -11 | -19 | -20 |
| EBIT | -135 | 0 | 108 | 433 | 376 | 281 | -89 | -17 | -55 | 32 | -149 | 155 | -216 | -43 |
| Net financials | -101 | 0 | -39 | -28 | 4 | -8 | 1 | -5 | -6 | -9 | -18 | -8 | -11 | -17 |
| Profit before tax | -44 | 0 | 70 | 405 | 380 | 273 | -88 | -22 | -61 | 23 | -167 | 147 | -227 | -60 |
| Tax | -35 | -0 | 19 | 99 | 86 | 63 | -19 | -4 | -13 | 6 | -36 | 34 | -50 | -12 |
| Net profit | -9 | 0 | 50 | 307 | 294 | 210 | -70 | -18 | -48 | 17 | -131 | 113 | -177 | -48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.491 | 0 | 1.026 | 982 | 996 | 1.146 | 1.450 | 1.273 | 1.316 | 1.501 | 1.268 | 1.195 | 1.026 | 1.230 |
| Equity | 634 | 0 | -253 | 54 | 347 | 557 | 488 | 460 | 412 | 429 | 298 | 411 | 234 | 186 |
| Long-term debt | -98 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 65 | 65 | 65 | 66 | 0 | 0 |
| Short-term debt | -2.028 | 0 | 1.279 | 929 | 649 | 589 | 962 | 808 | 839 | 1.007 | 904 | 717 | 792 | 1.044 |
| Total debt | -2.125 | 0 | 1.279 | 929 | 649 | 589 | 962 | 813 | 904 | 1.072 | 970 | 783 | 792 | 1.044 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|