| Revenue | DKK 2,2M | -12% |
| EBITDA | DKK -204K | -145% |
| Net profit | DKK -103K | -141% |
| Total assets | DKK 2,1M | +22% |
| Equity | DKK 726K | -12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.982 | 1.809 | 2.472 | 2.354 | 3.872 | 2.011 | 2.611 | 1.398 | 1.703 | 1.279 | 1.537 | 1.568 | 2.456 | 2.169 |
| Staff expenses | -1.999 | -2.299 | -3.489 | -1.974 | -3.745 | -2.054 | -2.216 | -1.030 | -1.094 | -1.206 | -1.614 | -1.187 | -2.007 | -2.373 |
| EBITDA | 5 | -490 | -1.017 | 380 | 127 | -43 | 395 | 368 | 609 | 73 | -77 | 381 | 450 | -204 |
| Depreciation & amort. | 39 | -36 | -37 | -40 | -32 | -8 | -6 | -91 | -87 | -87 | -102 | -119 | -116 | -0 |
| EBIT | -34 | -526 | -1.054 | 340 | 94 | -50 | 389 | 276 | 522 | -13 | -179 | 262 | 334 | -204 |
| Net financials | -90 | 135 | 63 | 11 | -121 | -19 | -7 | -48 | 29 | -16 | -22 | -7 | 0 | 91 |
| Profit before tax | -124 | -236 | -990 | 351 | -27 | -70 | 383 | 228 | 552 | -29 | -201 | 255 | 334 | -113 |
| Tax | 11 | 78 | 79 | -0 | -0 | -0 | -40 | -12 | 125 | -3 | -39 | 65 | 85 | -10 |
| Net profit | -135 | -313 | -1.070 | 351 | -27 | -70 | 423 | 240 | 427 | -26 | -162 | 190 | 249 | -103 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.977 | 1.508 | 1.103 | 1.527 | 831 | 625 | 866 | 1.087 | 1.582 | 1.409 | 1.184 | 1.343 | 1.712 | 2.089 |
| Equity | 926 | 613 | -457 | -106 | -133 | -202 | 221 | 460 | 887 | 722 | 560 | 750 | 829 | 726 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.051 | 895 | 1.560 | 1.632 | 964 | 827 | 645 | 627 | 695 | 688 | 624 | 593 | 883 | 1.362 |
| Total debt | 1.051 | 895 | 1.560 | 1.632 | 964 | 827 | 645 | 627 | 695 | 688 | 624 | 593 | 883 | 1.362 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|