| Revenue | DKK -1,9M | +2% |
| EBITDA | DKK -2,8M | -13% |
| Net profit | DKK -5,4M | -176% |
| Total assets | DKK 136,8M | -7% |
| Equity | DKK 135,3M | -4% |
| Employees | 1 | — |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | 5 | 92 | — | 46.583 | 52.027 | 59.841 | 66.528 | 87.789 | -776 | 111.932 | 125.640 | 145 | -1.824 | -1.865 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -33.944 | -37.236 | -44.881 | -55.499 | -69.501 | -656 | -101.708 | -87.219 | -679 | -701 | -761 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | 5 | 92 | 0 | 12.638 | 14.792 | 12.435 | 10.815 | 18.057 | -1.431 | 10.203 | 38.413 | -534 | -2.526 | -2.843 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6.143 | -10.842 | -18.575 | -7.495 | -13.394 | -0 | -11.956 | -22.307 | -30 | -113 | -30 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | 5 | 92 | 0 | 6.496 | 3.950 | -6.140 | 3.320 | 4.664 | -1.431 | -1.753 | 16.107 | -564 | -2.639 | -2.872 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.257 | -3.581 | 0 | 317 | 37.118 | 5.547 | -1.135 | 222 | 1.971 | 1.871 | 8.202 | 105.755 | 11.606 | -4.278 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | -3.597 | -3.490 | 0 | 6.812 | 41.068 | -593 | 1.477 | 4.885 | 539 | 118 | 24.309 | 105.192 | 8.968 | -7.150 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 51 | 4 | -0 | 1.151 | 1.683 | 1.421 | 797 | 835 | -261 | 44 | 4.172 | 574 | 1.885 | -1.773 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | -3.647 | -3.493 | 0 | 4.811 | 34.366 | -2.014 | 680 | 4.049 | 800 | 74 | 20.137 | 104.618 | 7.083 | -5.377 |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.705 | 20.598 | 0 | 101.896 | 129.423 | 118.192 | 110.848 | 110.997 | 61.257 | 162.712 | 199.506 | 138.139 | 146.540 | 136.802 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 17.486 | 20.279 | 0 | 31.467 | 60.833 | 68.494 | 34.863 | 40.102 | 59.845 | 39.820 | 56.811 | 136.807 | 140.650 | 135.272 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.067 | 21.042 | 17.356 | 25.863 | 24.161 | 0 | 53.698 | 40.941 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -219 | -319 | 0 | 34.677 | 34.339 | 30.006 | 47.283 | 45.143 | 1.412 | 67.056 | 101.444 | 1.326 | 5.021 | 1.530 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -219 | -319 | 0 | 57.744 | 55.381 | 47.362 | 73.146 | 69.304 | 1.412 | 120.754 | 142.386 | 1.326 | 5.021 | 1.530 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|