| Revenue | DKK 774K | -63% |
| EBITDA | DKK -230K | -118% |
| Net profit | DKK -198K | -119% |
| Total assets | DKK 1,4M | -36% |
| Equity | DKK 1,2M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.124 | 729 | 598 | 636 | 634 | 877 | 694 | 640 | 841 | 846 | 684 | 2.084 | 774 |
| Staff expenses | -749 | -714 | -663 | -533 | -702 | -734 | -774 | -914 | -743 | -842 | -663 | -796 | -1.004 |
| EBITDA | 375 | 15 | -64 | 103 | -68 | 143 | -79 | -274 | 98 | 4 | 21 | 1.289 | -230 |
| Depreciation & amort. | -25 | -38 | -44 | -88 | -77 | -58 | -62 | -62 | -22 | -10 | -10 | -3 | -13 |
| EBIT | 350 | -23 | -108 | 15 | -145 | 85 | -141 | -337 | 76 | -6 | 11 | 1.286 | -243 |
| Net financials | 63 | 57 | -2 | -6 | 357 | 11 | -45 | -20 | -40 | 8 | -59 | -38 | 45 |
| Profit before tax | 413 | 34 | -110 | 8 | 212 | 96 | -187 | -357 | 37 | 1 | -48 | 1.248 | -198 |
| Tax | 106 | 6 | -7 | -2 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | 178 | -0 |
| Net profit | 307 | 27 | -103 | 10 | 218 | 96 | -187 | -357 | 37 | 1 | -48 | 1.069 | -198 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.449 | 1.464 | 3.159 | 3.140 | 3.056 | 3.117 | 3.008 | 2.739 | 2.855 | 2.887 | 2.671 | 2.164 | 1.387 |
| Equity | 1.047 | 1.075 | 972 | 982 | 1.200 | 1.194 | 956 | 599 | 636 | 637 | 531 | 1.542 | 1.154 |
| Long-term debt | 0 | 0 | 1.600 | 1.600 | 1.600 | 1.600 | 1.600 | 1.600 | 1.600 | 1.600 | 1.600 | 0 | 0 |
| Short-term debt | 385 | 375 | 579 | 553 | 256 | 322 | 452 | 540 | 620 | 650 | 540 | 622 | 233 |
| Total debt | 385 | 375 | 2.179 | 2.153 | 1.856 | 1.922 | 2.052 | 2.140 | 2.220 | 2.250 | 2.140 | 622 | 233 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|