| Revenue | DKK -409K | +18% |
| EBITDA | DKK -409K | -18% |
| Net profit | DKK 299K | -95% |
| Total assets | DKK 171,2M | -2% |
| Equity | DKK 169,9M | +0% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39.802 | 61.704 | 53.650 | -30 | -12 | -18 | -18 | -18 | -298 | -381 | -411 | -347 | -409 |
| Staff expenses | -30.169 | -34.334 | -34.313 | -33.712 | -34.666 | -35.474 | -34.535 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 9.634 | 27.370 | 19.337 | 8.558 | 10.486 | 12.984 | 12.958 | -18 | -298 | -1.116 | -554 | -347 | -409 |
| Depreciation & amort. | -7.142 | -7.794 | -8.202 | -8.588 | -10.498 | -13.003 | -12.975 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.492 | 19.575 | 11.135 | -30 | -12 | -18 | -18 | -18 | -298 | -1.116 | -554 | -347 | -409 |
| Net financials | 3 | 4.109 | 1.916 | 6.901 | 18.026 | 1.418 | 2.556 | -1.743 | 17.337 | 3.513 | 14.193 | 8.922 | 1.049 |
| Profit before tax | 2.495 | 23.685 | 12.836 | 6.872 | 18.013 | 1.400 | 2.539 | -1.760 | 17.039 | 2.397 | 13.640 | 8.575 | 641 |
| Tax | 431 | 5.560 | 1.684 | 427 | 880 | 79 | 287 | 893 | 2.053 | -2.150 | 2.060 | 3.055 | 342 |
| Net profit | 2.111 | 12.955 | 11.152 | 6.444 | 0 | 1.321 | 2.251 | -2.653 | 14.986 | 4.547 | 11.579 | 5.520 | 299 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 214.197 | 220.047 | 233.965 | 219.044 | 273.372 | 272.234 | 270.632 | 137.586 | 158.734 | 157.067 | 170.001 | 174.322 | 171.196 |
| Equity | 92.007 | 104.817 | 153.073 | 161.674 | 179.781 | 178.190 | 178.750 | 136.450 | 151.402 | 154.896 | 165.475 | 169.995 | 169.853 |
| Long-term debt | 21.802 | 20.248 | 23.148 | 19.835 | 28.787 | 31.203 | 34.782 | 800 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 67.905 | 54.053 | 52.106 | 29.781 | 55.243 | 51.501 | 45.800 | 336 | 7.332 | 2.171 | 4.526 | 4.328 | 1.185 |
| Total debt | 89.707 | 74.300 | 75.254 | 49.616 | 84.030 | 82.703 | 80.582 | 1.136 | 7.332 | 2.171 | 4.526 | 4.328 | 1.185 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|