| Revenue | DKK 2,1M | +18% |
| EBITDA | DKK 361K | -13% |
| Net profit | DKK 8K | -92% |
| Total assets | DKK 6,2M | -1% |
| Equity | DKK 1,9M | +0% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.532 | 1.554 | 1.457 | 1.372 | 1.563 | 1.613 | 1.361 | 1.446 | 1.745 | 1.693 | 1.712 | 1.744 | 2.059 |
| Staff expenses | -1.300 | -1.205 | -1.081 | -1.245 | -1.168 | -1.074 | -1.221 | -1.198 | -1.220 | -1.309 | -1.316 | -1.328 | -1.698 |
| EBITDA | 214 | 330 | 353 | 128 | 395 | 539 | 141 | 249 | 525 | 384 | 396 | 416 | 361 |
| Depreciation & amort. | 144 | 180 | -143 | 144 | 136 | -160 | -121 | -133 | -119 | -137 | -131 | -155 | -225 |
| EBIT | 71 | 150 | 210 | -16 | 258 | 379 | 20 | 116 | 406 | 247 | 265 | 261 | 136 |
| Net financials | -264 | -219 | -208 | -213 | -170 | -149 | -126 | -116 | -104 | -93 | -93 | -127 | -124 |
| Profit before tax | -193 | -69 | 2 | -229 | 89 | 230 | -107 | 0 | 302 | 154 | 173 | 135 | 11 |
| Tax | -48 | -0 | -13 | -50 | 21 | 51 | -23 | 1 | 67 | 34 | 38 | 30 | 3 |
| Net profit | -145 | -50 | 15 | -178 | 68 | 179 | -84 | -0 | 235 | 120 | 135 | 105 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.622 | 5.727 | 5.375 | 5.216 | 5.150 | 5.338 | 5.170 | 5.097 | 5.234 | 5.077 | 5.154 | 6.255 | 6.186 |
| Equity | 1.334 | 1.320 | 1.336 | 1.157 | 1.226 | 1.405 | 1.321 | 1.321 | 1.556 | 1.676 | 1.810 | 1.915 | 1.923 |
| Long-term debt | 2.155 | 2.051 | 1.758 | 1.559 | 1.470 | 1.947 | 1.789 | 1.645 | 1.497 | 1.330 | 1.153 | 1.974 | 1.964 |
| Short-term debt | 1.681 | 1.959 | 1.898 | 2.167 | 2.101 | 1.582 | 1.679 | 1.749 | 1.732 | 1.587 | 1.670 | 1.849 | 1.821 |
| Total debt | 3.836 | 4.010 | 3.656 | 3.726 | 3.571 | 3.529 | 3.467 | 3.394 | 3.229 | 2.918 | 2.823 | 3.823 | 3.784 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|