| Revenue | DKK 3,7M | +4% |
| EBITDA | DKK 158K | -59% |
| Net profit | DKK 12K | -93% |
| Total assets | DKK 725K | -19% |
| Equity | DKK 83K | +17% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.835 | 3.120 | 2.967 | 2.610 | 2.193 | 2.161 | 1.987 | 2.184 | 2.447 | 2.519 | 2.846 | 3.223 | 3.526 | 3.655 |
| Staff expenses | -2.284 | -2.927 | -2.802 | -2.407 | -2.407 | -1.988 | -2.044 | -2.013 | -2.108 | -2.489 | -2.701 | -3.116 | -3.141 | -3.496 |
| EBITDA | 388 | 64 | 31 | 203 | 76 | 173 | -57 | 171 | 339 | 30 | 145 | 107 | 385 | 158 |
| Depreciation & amort. | -0 | -0 | -0 | -115 | -77 | -70 | -68 | -62 | -70 | -90 | -106 | -94 | -100 | -94 |
| EBIT | 388 | 64 | 31 | 87 | -2 | 103 | -125 | 109 | 269 | -61 | 39 | 13 | 285 | 64 |
| Net financials | -35 | -24 | -45 | -43 | -45 | -34 | -36 | -31 | -34 | -36 | -40 | -59 | -65 | -48 |
| Profit before tax | 353 | 40 | -13 | 45 | -46 | 68 | -161 | 77 | 235 | -97 | -1 | -46 | 220 | 16 |
| Tax | 89 | 10 | -7 | 10 | -10 | 15 | -35 | 17 | 52 | -21 | -0 | -10 | 49 | 4 |
| Net profit | 264 | 30 | -6 | 35 | -36 | 53 | -126 | 60 | 184 | -76 | -1 | -36 | 172 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 573 | 838 | 833 | 659 | 562 | 524 | 561 | 420 | 994 | 637 | 723 | 958 | 892 | 725 |
| Equity | — | -152 | -159 | -124 | -160 | -107 | -233 | -172 | 11 | -64 | -65 | -101 | 71 | 83 |
| Long-term debt | 166 | 81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68 | 149 | 97 | 50 |
| Short-term debt | 678 | 987 | 984 | 777 | 722 | 626 | 793 | 592 | 982 | 701 | 720 | 910 | 705 | 571 |
| Total debt | 844 | 1.068 | 992 | 782 | 722 | 626 | 793 | 592 | 982 | 701 | 788 | 1.058 | 802 | 620 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|