| Revenue | DKK 6,3M | -3% |
| EBITDA | DKK 229K | +163% |
| Net profit | DKK 7K | -28% |
| Total assets | DKK 11M | +35% |
| Equity | DKK 6,9M | -1% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.469 | 2.544 | 2.113 | 2.315 | 3.137 | 5.158 | 4.023 | 5.707 | — | 4.985 | 5.710 | 6.497 | 6.534 | 6.350 |
| Staff expenses | -1.124 | -1.647 | -1.955 | -1.928 | -2.688 | -2.907 | -2.958 | -3.959 | -3.941 | -4.192 | -5.117 | -6.063 | -6.448 | -6.121 |
| EBITDA | 1.345 | 897 | 157 | 387 | 449 | 2.251 | 1.065 | 1.748 | 791 | 794 | 593 | 435 | 87 | 229 |
| Depreciation & amort. | -171 | -221 | -221 | -250 | -300 | -450 | -450 | -169 | -150 | -156 | -133 | -31 | -29 | -64 |
| EBIT | 1.174 | 676 | -64 | 137 | 149 | 1.801 | 615 | 1.579 | 641 | 638 | 460 | 404 | 58 | 165 |
| Net financials | -1 | -35 | -24 | -18 | -16 | -12 | -72 | 0 | -20 | -13 | -7 | 62 | -30 | -25 |
| Profit before tax | 1.173 | 641 | -88 | 119 | 133 | 1.789 | 543 | 894 | 621 | 624 | 453 | 465 | 28 | 140 |
| Tax | 296 | 180 | -0 | 40 | 34 | 400 | 156 | 197 | 140 | 158 | 121 | 113 | 19 | 133 |
| Net profit | 877 | 461 | -88 | 79 | 99 | 1.389 | 387 | 698 | 481 | 466 | 332 | 352 | 10 | 7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.710 | 3.373 | 3.494 | 3.210 | 4.448 | 6.728 | 5.749 | 3.027 | 1.559 | 7.964 | 8.356 | 8.156 | 8.178 | 11.040 |
| Equity | 1.852 | 2.312 | 2.224 | 2.303 | 2.403 | 3.792 | 4.279 | 698 | 1.164 | 6.600 | 6.932 | 7.284 | 6.948 | 6.888 |
| Long-term debt | 0 | 0 | 808 | 703 | 596 | 489 | 433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 858 | 1.060 | 462 | 204 | 1.448 | 2.447 | 1.036 | 2.330 | 395 | 1.365 | 1.424 | 872 | 1.229 | 4.152 |
| Total debt | 858 | 1.060 | 1.270 | 906 | 2.045 | 2.936 | 1.470 | 2.330 | 395 | 1.365 | 1.424 | 872 | 1.229 | 4.152 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|