| Revenue | DKK 936K | -29% |
| EBITDA | DKK 854K | -31% |
| Net profit | DKK 480K | -39% |
| Total assets | DKK 3M | +29% |
| Equity | DKK 2,3M | +26% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.514 | 1.386 | 1.376 | 1.537 | 1.628 | 1.670 | 1.900 | 2.294 | 1.077 | 125 | 1.096 | -436 | 1.313 | 936 |
| Staff expenses | -1.126 | -1.260 | -1.336 | -1.452 | -1.488 | -1.664 | -1.826 | -1.853 | -1.570 | -909 | -96 | -152 | -68 | -82 |
| EBITDA | -60 | 126 | 40 | 86 | 140 | 6 | 74 | 441 | -493 | -784 | 1.000 | -590 | 1.236 | 854 |
| Depreciation & amort. | -25 | -25 | -56 | -43 | -43 | -35 | -29 | -25 | -27 | -23 | -20 | -9 | -88 | -81 |
| EBIT | -85 | 101 | -16 | 43 | 97 | -29 | 45 | 416 | -520 | -808 | 980 | -599 | 1.148 | 773 |
| Net financials | -6 | -7 | -10 | -9 | -14 | -12 | -13 | -8 | 198 | -277 | 1.168 | 652 | -163 | -132 |
| Profit before tax | -91 | 94 | -26 | 34 | 83 | -42 | 32 | 409 | -322 | -1.085 | 2.148 | 53 | 985 | 641 |
| Tax | -26 | 4 | -6 | 37 | 21 | -9 | 8 | 90 | -111 | -178 | 371 | 35 | 202 | 161 |
| Net profit | -65 | 90 | -20 | -3 | 62 | -32 | 24 | 319 | -211 | -906 | 1.776 | 18 | 782 | 480 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 188 | 290 | 376 | 361 | 381 | 327 | 400 | 643 | 1.417 | 972 | 1.164 | 1.461 | 2.296 | 2.973 |
| Equity | -36 | 54 | 34 | 31 | 93 | 60 | 84 | 403 | 198 | -708 | 1.068 | 1.086 | 1.869 | 2.349 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 224 | 236 | 341 | 330 | 288 | 267 | 316 | 240 | 1.219 | 1.680 | 96 | 374 | 428 | 624 |
| Total debt | 224 | 236 | 341 | 330 | 288 | 267 | 316 | 240 | 1.219 | 1.680 | 96 | 374 | 428 | 624 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|