| Revenue | DKK 147K | -85% |
| EBITDA | DKK -336K | -214% |
| Net profit | DKK -799K | -492% |
| Total assets | DKK 17,3M | +10% |
| Equity | DKK 11,1M | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 376 | 181 | 439 | 467 | 519 | 630 | 435 | 579 | 1.085 | 434 | 754 | 988 | 147 |
| Staff expenses | -131 | -124 | -301 | -364 | -364 | -441 | -551 | -550 | -679 | -672 | -608 | -480 | -482 |
| EBITDA | 94 | -111 | -0 | -85 | -6 | -429 | -276 | -173 | 264 | -415 | -24 | 295 | -336 |
| Depreciation & amort. | -58 | -95 | -109 | -109 | -124 | -95 | -128 | -128 | -130 | -102 | -85 | -111 | -109 |
| EBIT | 35 | -206 | -109 | -194 | -130 | -523 | -404 | -301 | 134 | -518 | -109 | 184 | -445 |
| Net financials | 520 | 1.240 | 2.105 | 477 | -49 | 732 | -609 | 690 | 202 | 1.701 | -554 | 172 | -348 |
| Profit before tax | 555 | 1.034 | 1.996 | 283 | -125 | 209 | -1.013 | 389 | 336 | 1.183 | -664 | 356 | -792 |
| Tax | 51 | 19 | 219 | 429 | 27 | 60 | -358 | 113 | 68 | 71 | -125 | 152 | 7 |
| Net profit | 505 | 1.015 | 1.777 | -146 | -152 | 149 | -655 | 275 | 269 | 1.112 | -539 | 204 | -799 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.604 | 16.434 | 19.039 | 18.914 | 18.624 | 18.565 | 15.816 | 14.865 | 14.473 | 16.659 | 20.029 | 15.770 | 17.271 |
| Equity | 9.892 | 10.808 | 12.485 | 12.238 | 12.086 | 12.132 | 11.372 | 11.439 | 11.597 | 12.596 | 11.944 | 12.030 | 11.109 |
| Long-term debt | 5.210 | 5.138 | 6.052 | 5.949 | 5.844 | 4.161 | 3.056 | 3.012 | 1.817 | 1.680 | 3.591 | 3.105 | 3.051 |
| Short-term debt | 502 | 488 | 501 | 683 | 687 | 2.168 | 1.388 | 414 | 1.058 | 2.383 | 4.494 | 635 | 3.111 |
| Total debt | 5.712 | 5.626 | 6.553 | 6.632 | 6.531 | 6.329 | 4.444 | 3.426 | 2.875 | 4.063 | 8.085 | 3.740 | 6.162 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|