| Revenue | DKK 4,1M | -45% |
| EBITDA | DKK -3,9M | -103% |
| Net profit | DKK -4,8M | -117% |
| Total assets | DKK 10,3M | -49% |
| Equity | DKK -3,6M | -595% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.890 | 2.509 | 2.332 | 3.235 | 4.986 | 5.410 | 6.270 | 6.504 | 8.903 | 9.486 | 7.449 | 4.096 |
| Staff expenses | -1.651 | -2.152 | -2.843 | -2.837 | -3.457 | -4.838 | -5.823 | -6.806 | -7.501 | -8.996 | -9.394 | -8.039 |
| EBITDA | 239 | 357 | -511 | 398 | 1.529 | 572 | 446 | -302 | 1.402 | 490 | -1.945 | -3.943 |
| Depreciation & amort. | 161 | 189 | 198 | 229 | 189 | -220 | -236 | -360 | -462 | -627 | -630 | -549 |
| EBIT | 79 | 168 | -710 | 169 | 1.340 | 352 | 210 | -662 | 940 | -136 | -2.576 | -4.492 |
| Net financials | -30 | -48 | -65 | -112 | -83 | -133 | -171 | -198 | -193 | -175 | -207 | -739 |
| Profit before tax | 49 | 120 | -775 | 57 | 1.257 | 220 | 39 | -860 | 746 | -311 | -2.783 | -5.231 |
| Tax | 27 | 50 | -139 | 41 | 314 | 86 | 28 | -155 | 176 | -59 | -551 | -397 |
| Net profit | 22 | 70 | -636 | 16 | 943 | 133 | 12 | -705 | 570 | -253 | -2.232 | -4.834 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.254 | 2.976 | 3.805 | 4.274 | 4.601 | 6.630 | 7.796 | 8.072 | 14.195 | 26.273 | 20.180 | 10.256 |
| Equity | 1.193 | 1.264 | 628 | 644 | 1.586 | 1.720 | 1.731 | 1.026 | 2.084 | 2.252 | 734 | -3.635 |
| Long-term debt | 331 | 386 | 227 | 47 | 0 | 0 | 0 | 86 | 2.942 | 2.859 | 2.181 | 1.718 |
| Short-term debt | 715 | 1.261 | 2.951 | 3.583 | 2.988 | 4.865 | 6.010 | 6.960 | 8.953 | 20.895 | 17.265 | 12.174 |
| Total debt | 1.046 | 1.647 | 3.178 | 3.631 | 2.988 | 4.865 | 6.010 | 7.046 | 11.896 | 23.754 | 19.447 | 13.891 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|