| Revenue | DKK 203K | +21% |
| EBITDA | DKK -37K | +48% |
| Net profit | DKK 11K | +137% |
| Total assets | DKK 2,3M | -11% |
| Equity | DKK 1,9M | -13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 698 | 693 | 708 | 708 | 709 | 710 | 1.145 | 621 | 229 | 288 | 318 | 1.701 | 168 | 203 |
| Staff expenses | -240 | -290 | -288 | -418 | -420 | -415 | -424 | -630 | -498 | -444 | -275 | -240 | -240 | -240 |
| EBITDA | 45 | 74 | 100 | -62 | -38 | -2 | 721 | -9 | -269 | -156 | 43 | 1.461 | -72 | -37 |
| Depreciation & amort. | -22 | -30 | -30 | -34 | -34 | -34 | -34 | -27 | -27 | -27 | -36 | -24 | -24 | -24 |
| EBIT | 23 | 44 | 70 | -96 | -72 | -36 | 687 | -36 | -296 | -183 | 7 | 1.437 | -96 | -62 |
| Net financials | -105 | 1 | 12 | -1 | 3 | 0 | -22 | 0 | -1 | -2 | -2 | 12 | 63 | 78 |
| Profit before tax | -82 | 44 | 82 | -98 | -69 | -36 | 665 | -36 | -296 | -184 | 5 | 1.448 | -33 | 17 |
| Tax | -0 | 3 | 23 | -19 | -7 | -0 | -0 | -0 | -0 | -0 | 214 | 31 | -4 | 6 |
| Net profit | -82 | 41 | 59 | -78 | -62 | -36 | 665 | -36 | -296 | -184 | -210 | 1.417 | -29 | 11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.407 | 2.456 | 2.542 | 2.448 | 2.276 | 2.189 | 2.678 | 2.543 | 2.074 | 1.826 | 1.770 | 2.887 | 2.634 | 2.341 |
| Equity | 1.964 | 2.005 | 2.064 | 1.986 | 1.822 | 1.682 | 2.242 | 2.098 | 1.691 | 1.394 | 1.070 | 2.369 | 2.218 | 1.929 |
| Long-term debt | 424 | 427 | 427 | 427 | 427 | 427 | 391 | 360 | 277 | 277 | 0 | 0 | 0 | 0 |
| Short-term debt | 19 | 21 | 25 | 29 | 27 | 80 | 44 | 85 | 106 | 156 | 486 | 344 | 248 | 249 |
| Total debt | 443 | 448 | 452 | 456 | 454 | 507 | 435 | 445 | 383 | 433 | 486 | 344 | 248 | 249 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|