| Revenue | DKK 1,4M | -3% |
| EBITDA | DKK 231K | -39% |
| Net profit | DKK 185K | -51% |
| Total assets | DKK 2,3M | +14% |
| Equity | DKK 806K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.199 | 1.145 | 1.145 | 1.125 | 1.197 | 1.143 | 1.193 | 1.084 | 1.117 | 1.167 | 1.223 | 1.406 | 1.366 |
| Staff expenses | -909 | -1.097 | -1.099 | -964 | -1.048 | -940 | -1.041 | -1.317 | -1.341 | -1.142 | -1.042 | -1.030 | -1.136 |
| EBITDA | 290 | 47 | 47 | 161 | 149 | 203 | 153 | -299 | -224 | 25 | 182 | 377 | 231 |
| Depreciation & amort. | 92 | -92 | -92 | -47 | -70 | -70 | -70 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 198 | -45 | -45 | 114 | 79 | 133 | 82 | -299 | -224 | 25 | 182 | 377 | 231 |
| Net financials | 9 | 12 | 57 | 55 | 1 | 38 | -63 | 93 | -2 | 131 | -72 | 111 | 9 |
| Profit before tax | 207 | -9 | 32 | 168 | 79 | 171 | 19 | -206 | -227 | 156 | 110 | 487 | 240 |
| Tax | 48 | 12 | 10 | 31 | 22 | 35 | 5 | -49 | -49 | 70 | 25 | 109 | 55 |
| Net profit | 159 | -21 | 22 | 138 | 58 | 136 | 14 | -158 | -178 | 85 | 85 | 378 | 185 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.485 | 1.492 | 1.610 | 1.696 | 1.818 | 1.934 | 2.025 | 1.638 | 1.821 | 1.472 | 1.603 | 2.037 | 2.328 |
| Equity | 1.199 | 1.080 | 1.003 | 1.040 | 1.097 | 1.129 | 1.038 | 772 | 484 | 456 | 483 | 743 | 806 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 275 | 412 | 607 | 650 | 704 | 786 | 969 | 866 | 1.337 | 1.016 | 1.120 | 1.294 | 1.522 |
| Total debt | 275 | 412 | 607 | 650 | 704 | 786 | 969 | 866 | 1.337 | 1.016 | 1.120 | 1.294 | 1.522 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|