| Revenue | DKK 5K | -113% |
| EBITDA | DKK 5K | +113% |
| Net profit | DKK -8K | +86% |
| Total assets | DKK 205K | +17% |
| Equity | DKK 157K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 439 | 467 | 202 | 536 | 392 | 39 | 187 | -49 | -103 | -104 | -0 | -41 | 5 |
| Staff expenses | -262 | -250 | -212 | -317 | -215 | -209 | -27 | -35 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 177 | 217 | -11 | 219 | 177 | -170 | 160 | -83 | -103 | -104 | -0 | -41 | 5 |
| Depreciation & amort. | 87 | 43 | 64 | 57 | 52 | -43 | -45 | -24 | -16 | -13 | -13 | -13 | -13 |
| EBIT | 90 | 174 | -74 | 162 | 126 | -213 | 116 | -108 | -119 | -117 | -14 | -55 | -8 |
| Net financials | 0 | 152 | 1 | -4 | 0 | 0 | -7 | 10 | -11 | -1 | -1 | -0 | -0 |
| Profit before tax | 90 | 24 | -73 | 158 | 126 | -213 | 109 | -97 | -130 | -118 | -14 | -55 | -8 |
| Tax | 24 | 8 | -16 | 43 | 25 | -46 | 24 | 38 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 66 | 16 | -57 | 115 | 101 | -167 | 85 | -135 | -130 | -118 | -14 | -55 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.020 | 981 | 855 | 1.026 | 1.019 | 765 | 794 | 605 | 426 | 289 | 237 | 175 | 205 |
| Equity | 917 | 885 | 779 | 843 | 893 | 675 | 708 | 518 | 378 | 240 | 226 | 165 | 157 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 103 | 96 | 76 | 182 | 125 | 90 | 86 | 87 | 48 | 49 | 11 | 9 | 47 |
| Total debt | 103 | 96 | 76 | 182 | 125 | 90 | 86 | 87 | 48 | 49 | 11 | 9 | 47 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|