| Revenue | DKK -52K | +5% |
| EBITDA | DKK -52K | -5% |
| Net profit | DKK 3M | -67% |
| Total assets | DKK 48,5M | +1% |
| Equity | DKK 42,2M | -5% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.768 | 19.994 | 20.679 | 20.629 | 22.268 | 24.558 | 24.523 | -60 | -46 | -47 | -49 | -52 |
| Staff expenses | -11.978 | -13.608 | -13.489 | -12.844 | -13.345 | -16.955 | -16.580 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 8.791 | 6.385 | 7.190 | 7.785 | 8.388 | 7.512 | 7.943 | -60 | -46 | -47 | -49 | -52 |
| Depreciation & amort. | -3.780 | -3.605 | -2.960 | -2.863 | -2.891 | -2.397 | -2.224 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.011 | 2.781 | 4.230 | 4.922 | 5.497 | 5.116 | 5.719 | -60 | -46 | -47 | -49 | -52 |
| Net financials | -3.739 | -3.215 | -2.889 | -2.401 | -1.814 | -1.407 | -561 | 6.421 | 8.365 | 8.077 | 9.148 | 3.058 |
| Profit before tax | 1.272 | -434 | 1.341 | 2.521 | 3.683 | 3.709 | 5.158 | 6.362 | 8.319 | 8.030 | 9.098 | 3.006 |
| Tax | 625 | -103 | 376 | 600 | 796 | 827 | 1.208 | 8 | 37 | 28 | 30 | 29 |
| Net profit | 648 | -331 | 965 | 1.922 | 2.887 | 2.881 | 3.950 | 6.354 | 8.282 | 8.003 | 9.068 | 2.977 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 83.639 | 89.193 | 71.727 | 73.300 | 67.748 | 67.873 | 80.757 | 26.466 | 34.983 | 41.264 | 47.955 | 48.467 |
| Equity | 10.715 | 10.404 | 11.729 | 13.942 | 17.106 | 18.683 | 32.277 | 26.428 | 34.161 | 38.164 | 44.232 | 42.209 |
| Long-term debt | 23.200 | 20.760 | 16.497 | 15.461 | 14.091 | 11.081 | 10.357 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 49.724 | 58.030 | 43.501 | 43.897 | 36.551 | 37.611 | 37.436 | 38 | 823 | 3.100 | 3.723 | 6.257 |
| Total debt | 72.924 | 78.790 | 59.998 | 59.358 | 50.642 | 48.692 | 47.793 | 38 | 823 | 3.100 | 3.723 | 6.257 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2010 | |
| Individual | 10.0% | 10.0% | 2010 | |
| Individual | 10.0% | 10.0% | 2010 |
| Person | Role here | Other companies |
|---|