| Revenue | DKK 146K | -458% |
| EBITDA | DKK -799K | +17% |
| Net profit | DKK 215K | +337% |
| Total assets | DKK 2,5M | +8% |
| Equity | DKK 1,6M | +6% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.921 | 6.072 | 5.785 | 5.333 | 5.559 | 5.194 | 5.588 | 5.148 | -188 | -148 | -169 | -41 | 146 |
| Staff expenses | -5.855 | -5.621 | -5.044 | -4.970 | -5.355 | -4.876 | -5.107 | -686 | -580 | -723 | -840 | -926 | -945 |
| EBITDA | 66 | 451 | 741 | 363 | 203 | 318 | 481 | 4.366 | -768 | -871 | -1.009 | -966 | -799 |
| Depreciation & amort. | -164 | -227 | -196 | -206 | -162 | -150 | -147 | -8 | -46 | -46 | -46 | -46 | -38 |
| EBIT | -98 | 224 | 545 | 157 | 41 | 168 | 334 | 4.358 | -814 | -917 | -1.055 | -1.012 | -837 |
| Net financials | -241 | -244 | -332 | -153 | -119 | -144 | -135 | 868 | 533 | 1.095 | 1.204 | 898 | 1.115 |
| Profit before tax | -170 | -20 | 213 | 4 | -43 | 24 | 199 | 5.226 | -193 | 177 | 149 | -114 | 278 |
| Tax | 85 | -4 | 101 | 45 | 17 | 8 | 44 | 1.150 | 44 | 36 | 18 | -23 | 62 |
| Net profit | -254 | -16 | 112 | -42 | -60 | 16 | 155 | 4.076 | -237 | 142 | 131 | -91 | 215 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.089 | 1.927 | 1.696 | 1.659 | 1.480 | 1.443 | 1.674 | 4.150 | 2.493 | 2.686 | 2.518 | 2.310 | 2.497 |
| Equity | -2.198 | -2.214 | -2.101 | -2.143 | -2.204 | -2.188 | -2.033 | 2.043 | 1.806 | 1.948 | 1.748 | 1.539 | 1.632 |
| Long-term debt | 2.494 | 2.273 | 1.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.794 | 1.868 | 1.815 | 3.802 | 3.683 | 3.631 | 3.707 | 1.452 | 76 | 160 | 234 | 274 | 489 |
| Total debt | 4.288 | 4.141 | 3.798 | 3.802 | 3.683 | 3.631 | 3.707 | 1.452 | 76 | 160 | 234 | 274 | 489 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|