| Revenue | DKK 986K | -8% |
| EBITDA | DKK -394K | +12% |
| Net profit | DKK -862K | -68% |
| Total assets | DKK 2,9M | -7% |
| Equity | DKK 581K | -63% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 336 | 416 | 1.029 | 1.152 | 1.117 | 402 | -90 | 608 | 140 | 460 | -65 | 1.067 | 986 |
| Staff expenses | -96 | -106 | -306 | -711 | -845 | -473 | -170 | -150 | -173 | -173 | -304 | -1.512 | -1.340 |
| EBITDA | 240 | 310 | 723 | 441 | 273 | -71 | -261 | 458 | -68 | 287 | -369 | -445 | -394 |
| Depreciation & amort. | -8 | -11 | -25 | -146 | -162 | -167 | -73 | -64 | -61 | -54 | -54 | -50 | -43 |
| EBIT | 232 | 298 | 697 | 295 | 111 | -238 | -334 | 394 | -129 | 233 | -424 | -496 | -437 |
| Net financials | -13 | 19 | 172 | -124 | 7 | 1.238 | 122 | -45 | -20 | 714 | -89 | -16 | -425 |
| Profit before tax | 219 | 317 | 869 | 171 | 118 | 1.000 | -211 | 349 | -149 | 947 | -513 | -512 | -862 |
| Tax | 55 | 85 | 173 | 62 | 28 | -56 | -68 | 96 | -29 | 61 | -65 | -0 | -0 |
| Net profit | 164 | 232 | 697 | 109 | 90 | 1.056 | -144 | 253 | -120 | 886 | -447 | -512 | -862 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 711 | 942 | 1.942 | 1.879 | 1.519 | 3.082 | 2.354 | 3.037 | 3.748 | 4.852 | 4.760 | 3.139 | 2.921 |
| Equity | 551 | 734 | 1.366 | 1.376 | 1.365 | 2.317 | 2.068 | 2.213 | 1.983 | 2.756 | 2.194 | 1.565 | 581 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 161 | 208 | 556 | 492 | 155 | 765 | 286 | 824 | 1.765 | 2.096 | 2.566 | 1.575 | 2.341 |
| Total debt | 161 | 208 | 556 | 492 | 155 | 765 | 286 | 824 | 1.765 | 2.096 | 2.566 | 1.575 | 2.341 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|