| Revenue | DKK -167K | +83% |
| EBITDA | DKK -674K | -48% |
| Net profit | DKK 1,5M | -27% |
| Total assets | DKK 26,7M | +5% |
| Equity | DKK 26,4M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -86 | -106 | -83 | -129 | -82 | -124 | -73 | -75 | -100 | -164 | -120 | -91 | -167 |
| Staff expenses | -102 | -103 | -155 | -261 | -265 | -265 | -276 | -328 | -463 | -490 | -557 | -364 | -506 |
| EBITDA | -189 | -209 | -237 | -390 | -346 | -389 | -349 | -402 | -563 | -654 | -677 | -455 | -674 |
| Depreciation & amort. | -65 | 63 | 61 | 61 | 61 | -61 | -61 | -61 | -62 | -62 | -62 | -62 | -62 |
| EBIT | -254 | -272 | -298 | -450 | -407 | -450 | -410 | -463 | -625 | -716 | -739 | -517 | -736 |
| Net financials | 518 | 3.031 | 1.741 | 2.845 | -404 | 2.113 | -1.334 | 3.145 | 3.761 | 3.854 | -1.381 | 3.128 | 2.656 |
| Profit before tax | 265 | 2.760 | 1.443 | 2.394 | -811 | 1.663 | -1.744 | 2.682 | 3.137 | 3.138 | -2.120 | 2.610 | 1.921 |
| Tax | 69 | 588 | 362 | 577 | -164 | 380 | -370 | 604 | 704 | 710 | -443 | 588 | 445 |
| Net profit | 196 | 2.171 | 1.081 | 1.817 | -647 | 1.284 | -1.374 | 2.078 | 2.432 | 2.427 | -1.677 | 2.023 | 1.476 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.076 | 18.080 | 18.973 | 21.200 | 19.742 | 20.902 | 19.243 | 21.228 | 24.021 | 25.545 | 23.599 | 25.355 | 26.734 |
| Equity | 16.025 | 17.996 | 18.877 | 20.494 | 19.636 | 20.705 | 19.111 | 20.964 | 23.159 | 25.360 | 23.446 | 25.223 | 26.445 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 51 | 84 | 95 | 705 | 106 | 197 | 132 | 264 | 862 | 184 | 153 | 132 | 289 |
| Total debt | 51 | 84 | 95 | 705 | 106 | 197 | 132 | 264 | 862 | 184 | 153 | 132 | 289 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 20.0% | 20.0% | 2003 | |
| Individual | 20.0% | 20.0% | 2003 |
| Person | Role here | Other companies |
|---|