| Revenue | DKK 517K | +20% |
| EBITDA | DKK 80K | +230% |
| Net profit | DKK 29K | +125% |
| Total assets | DKK 818K | +3% |
| Equity | DKK 684K | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.402 | 1.317 | 1.528 | 1.183 | 487 | 498 | 696 | 397 | 461 | 479 | 334 | 75 | 430 | 517 |
| Staff expenses | -502 | -485 | -479 | -479 | -497 | -489 | -455 | -350 | -431 | -78 | -72 | -389 | -491 | -433 |
| EBITDA | 83 | -152 | 164 | -12 | -20 | -12 | 229 | 48 | 30 | 406 | 252 | -314 | -61 | 80 |
| Depreciation & amort. | -45 | 45 | -36 | -44 | -19 | -7 | -7 | -51 | -83 | -95 | -36 | -61 | -69 | -15 |
| EBIT | 39 | -197 | 128 | -56 | -39 | -19 | 222 | -2 | -53 | 311 | 217 | -375 | -130 | 65 |
| Net financials | -237 | 132 | -28 | 98 | 61 | 9 | 75 | 144 | -90 | 129 | 38 | 62 | -14 | -25 |
| Profit before tax | 267 | -340 | 149 | 42 | 32 | 11 | 309 | 140 | -143 | 435 | 264 | -313 | -144 | 44 |
| Tax | 12 | -43 | 32 | -11 | -4 | 1 | 19 | 0 | -13 | 68 | 49 | -81 | -28 | 15 |
| Net profit | 256 | -297 | 117 | 53 | 36 | 10 | 290 | 140 | -131 | 367 | 215 | -231 | -117 | 29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 818 | 520 | 645 | 563 | 525 | 520 | 872 | 770 | 658 | 1.004 | 1.192 | 859 | 796 | 818 |
| Equity | 655 | 262 | 379 | 395 | 378 | 388 | 526 | 666 | 536 | 902 | 1.061 | 772 | 655 | 684 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 163 | 258 | 266 | 168 | 147 | 132 | 346 | 103 | 122 | 99 | 122 | 80 | 141 | 134 |
| Total debt | 163 | 258 | 266 | 168 | 147 | 132 | 346 | 103 | 122 | 99 | 122 | 80 | 141 | 134 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|