| Revenue | DKK 621K | -25% |
| EBITDA | DKK -66K | -171% |
| Net profit | DKK -66K | -195% |
| Total assets | DKK 584K | -29% |
| Equity | DKK 376K | -35% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 682 | 557 | 472 | 417 | 488 | 456 | 459 | 439 | 574 | 496 | 733 | 870 | 826 | 621 |
| Staff expenses | -586 | -507 | -438 | -412 | -461 | -412 | -412 | -405 | -312 | -417 | -497 | -507 | -733 | -687 |
| EBITDA | 95 | 49 | 34 | 5 | 27 | 45 | 47 | 34 | 263 | 78 | 236 | 363 | 93 | -66 |
| Depreciation & amort. | -61 | -61 | -30 | -30 | -0 | -0 | -0 | -10 | -10 | -20 | -0 | -0 | -0 | -0 |
| EBIT | 34 | -12 | 4 | -25 | 27 | 45 | 47 | 24 | 253 | 58 | 236 | 363 | 93 | -66 |
| Net financials | -3 | -3 | -3 | -4 | -2 | -2 | -2 | -2 | -1 | -4 | -4 | -3 | -3 | 0 |
| Profit before tax | 31 | -15 | 0 | -29 | 25 | 43 | 45 | 22 | 252 | 55 | 232 | 360 | 90 | -66 |
| Tax | 5 | 0 | 0 | -0 | 5 | 9 | 10 | 5 | 58 | 16 | 48 | 80 | 21 | 0 |
| Net profit | 26 | -15 | -0 | -29 | 20 | 34 | 35 | 17 | 194 | 39 | 185 | 281 | 69 | -66 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 477 | 404 | 375 | 328 | 358 | 376 | 326 | 374 | 568 | 531 | 662 | 936 | 820 | 584 |
| Equity | 309 | 234 | 234 | 205 | 225 | 209 | 194 | 161 | 355 | 281 | 465 | 630 | 578 | 376 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 168 | 169 | 141 | 123 | 133 | 167 | 132 | 213 | 214 | 251 | 197 | 306 | 242 | 207 |
| Total debt | 168 | 169 | 141 | 123 | 133 | 167 | 132 | 213 | 214 | 251 | 197 | 306 | 242 | 207 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2000 | |
| Individual | 50.0% | 50.0% | 2000 |
| Person | Role here | Other companies |
|---|