| Revenue | DKK 1,2M | -15% |
| EBITDA | DKK 442K | -42% |
| Net profit | DKK 4K | -98% |
| Total assets | DKK 10,5M | -10% |
| Equity | DKK 5,8M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.025 | 1.792 | 732 | 959 | 1.239 | 1.015 | 1.235 | 991 | 1.328 | 1.390 | 1.674 | 2.365 | 1.421 | 1.208 |
| Staff expenses | -982 | -994 | -517 | -627 | -717 | -780 | -640 | -452 | -486 | -535 | -567 | -619 | -662 | -532 |
| EBITDA | 29 | -163 | 215 | 331 | 522 | 235 | 595 | -55 | 842 | 855 | 1.107 | 1.746 | 759 | 442 |
| Depreciation & amort. | 259 | 341 | -368 | -257 | -420 | -425 | -357 | -378 | -441 | -466 | -445 | -479 | -254 | -241 |
| EBIT | -230 | -505 | -153 | 74 | 102 | -190 | 238 | -433 | 401 | 389 | 662 | 1.267 | 505 | 201 |
| Net financials | 491 | 507 | -22 | -64 | -77 | -87 | -82 | -42 | -129 | -140 | -113 | -234 | -268 | -197 |
| Profit before tax | 262 | 2 | -175 | 10 | 26 | -277 | 156 | -475 | 272 | 249 | 548 | 1.033 | 238 | 4 |
| Tax | 815 | 103 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 132 | -0 | -0 |
| Net profit | -553 | -101 | -175 | 10 | 26 | -277 | 156 | -475 | 272 | 249 | 548 | 901 | 238 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.799 | 6.612 | 6.750 | 7.978 | 8.682 | 8.991 | 8.572 | 7.493 | 9.669 | 12.093 | 11.880 | 11.863 | 11.705 | 10.550 |
| Equity | 5.740 | 5.543 | 5.271 | 5.182 | 5.110 | 4.732 | 4.787 | 4.212 | 4.384 | 4.533 | 4.981 | 5.782 | 5.909 | 5.791 |
| Long-term debt | 0 | 469 | 1.005 | 2.517 | 2.360 | 3.488 | 3.195 | 2.917 | 4.759 | 6.883 | 6.150 | 5.205 | 4.422 | 3.972 |
| Short-term debt | 1.058 | 601 | 474 | 278 | 1.212 | 771 | 589 | 364 | 526 | 677 | 749 | 876 | 1.373 | 787 |
| Total debt | 1.058 | 1.070 | 1.480 | 2.796 | 3.572 | 4.259 | 3.785 | 3.281 | 5.285 | 7.560 | 6.899 | 6.081 | 5.795 | 4.759 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2000 | |
| Individual | 25.0% | 25.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Laurs Papsø Laursen | Board of Directors | 0 companies |
| Flemming Sindberg | Board of Directors | 0 companies |