| Revenue | DKK 1,2M | -25% |
| EBITDA | DKK 105K | -87% |
| Net profit | DKK -130K | -123% |
| Total assets | DKK 936K | -29% |
| Equity | DKK 749K | -25% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.215 | 1.679 | 1.301 | 1.471 | 1.325 | 1.246 | 1.138 | 1.999 | 1.207 | 1.431 | 1.475 | 1.059 | 1.604 | 1.198 |
| Staff expenses | -838 | -841 | -988 | -917 | -945 | -829 | -1.023 | -1.328 | -900 | -874 | -905 | -688 | -797 | -1.093 |
| EBITDA | 377 | 838 | 313 | 554 | 380 | 417 | 115 | 671 | 307 | 557 | 570 | 371 | 807 | 105 |
| Depreciation & amort. | 41 | 28 | 25 | -65 | -57 | -79 | -96 | -62 | -49 | -65 | -65 | -65 | -38 | -0 |
| EBIT | 336 | 809 | 288 | 489 | 324 | 339 | 19 | 609 | 258 | 492 | 505 | 306 | 769 | 105 |
| Net financials | 32 | -416 | -637 | -408 | -164 | -225 | -53 | 479 | -217 | -1.790 | 161 | -645 | -207 | -235 |
| Profit before tax | 368 | 394 | -349 | 81 | 159 | 113 | -34 | 1.088 | 41 | -1.299 | 666 | -339 | 562 | -130 |
| Tax | 67 | 121 | -68 | 24 | 36 | 26 | -7 | 131 | 11 | -12 | -0 | -0 | -0 | -0 |
| Net profit | 302 | 273 | -280 | 57 | 123 | 87 | -28 | 958 | 30 | -1.286 | 666 | -339 | 562 | -130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.667 | 2.062 | 1.487 | 1.497 | 1.432 | 1.331 | 1.183 | 2.435 | 2.393 | 857 | 1.167 | 846 | 1.317 | 936 |
| Equity | 1.292 | 1.469 | 1.090 | 1.147 | 1.171 | 1.157 | 1.026 | 1.878 | 1.800 | 403 | 956 | 557 | 1.001 | 749 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 375 | 593 | 397 | 349 | 261 | 174 | 157 | 545 | 580 | 454 | 211 | 289 | 316 | 187 |
| Total debt | 375 | 593 | 397 | 349 | 261 | 174 | 157 | 545 | 580 | 454 | 211 | 289 | 316 | 187 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2002 | |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|