| Revenue | DKK 222K | -36% |
| EBITDA | DKK -385K | -12% |
| Net profit | DKK 858K | -29% |
| Total assets | DKK 19M | -1% |
| Equity | DKK 18,3M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.117 | 5.510 | 5.699 | 5.775 | 6.230 | 7.131 | 5.647 | 5.858 | 6.611 | 6.219 | 6.650 | 6.406 | 345 | 222 |
| Staff expenses | -3.911 | -3.497 | -3.631 | -3.766 | -3.946 | -3.979 | -4.123 | -4.138 | -3.908 | -4.414 | -4.783 | -4.806 | -690 | -545 |
| EBITDA | 1.206 | 2.009 | 1.861 | 1.866 | 2.119 | 3.003 | 1.479 | 1.688 | 2.638 | 1.805 | 1.866 | 1.599 | -344 | -385 |
| Depreciation & amort. | -614 | -554 | -436 | -623 | -490 | -428 | -504 | -649 | -598 | -734 | -788 | -701 | -142 | -92 |
| EBIT | 592 | 1.455 | 1.425 | 1.244 | 1.629 | 2.575 | 976 | 1.038 | 2.040 | 1.071 | 1.078 | 898 | -486 | -477 |
| Net financials | -0 | -119 | -40 | -156 | 35 | 30 | -729 | 1.256 | 1.075 | 2.554 | -1.281 | 2.912 | 2.017 | 1.618 |
| Profit before tax | 591 | 1.336 | 1.385 | 1.088 | 1.664 | 2.605 | 247 | 2.294 | 3.115 | 3.625 | -203 | 3.811 | 1.531 | 1.141 |
| Tax | 139 | 324 | 286 | 266 | 330 | 382 | 72 | 492 | 661 | 783 | -32 | 825 | 324 | 282 |
| Net profit | 452 | 1.013 | 1.100 | 821 | 1.334 | 2.223 | 175 | 1.802 | 2.454 | 2.842 | -171 | 2.986 | 1.207 | 858 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.009 | 10.596 | 11.632 | 12.627 | 14.350 | 12.547 | 13.270 | 15.405 | 18.424 | 21.357 | 19.251 | 20.726 | 19.106 | 18.973 |
| Equity | 3.157 | 4.023 | 5.026 | 5.748 | 6.981 | 9.100 | 9.169 | 10.863 | 13.206 | 15.935 | 15.650 | 18.518 | 18.603 | 18.326 |
| Long-term debt | 5.278 | 5.417 | 5.187 | 5.118 | 5.924 | 1.781 | 2.104 | 2.414 | 2.168 | 2.406 | 1.871 | 1.172 | 0 | 0 |
| Short-term debt | 1.494 | 1.040 | 1.293 | 1.636 | 1.338 | 1.666 | 1.997 | 2.128 | 3.014 | 3.015 | 1.731 | 1.036 | 454 | 621 |
| Total debt | 6.772 | 6.457 | 6.481 | 6.754 | 7.262 | 3.447 | 4.101 | 4.542 | 5.182 | 5.421 | 3.601 | 2.208 | 454 | 621 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|