| Revenue | DKK 1,3M | -39% |
| EBITDA | DKK 283K | -70% |
| Net profit | DKK 160K | -79% |
| Total assets | DKK 8,4M | -9% |
| Equity | DKK 6,8M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.608 | 1.639 | 1.671 | 1.568 | 2.001 | 880 | 1.317 | 1.332 | 1.402 | 1.925 | 1.861 | 1.662 | 2.040 | 1.251 |
| Staff expenses | -1.024 | -1.274 | -1.424 | -1.210 | -1.850 | -980 | -856 | -930 | -804 | -805 | -1.005 | -1.155 | -1.104 | -968 |
| EBITDA | 584 | 366 | 246 | 358 | 151 | -100 | 462 | 401 | 598 | 1.120 | 857 | 507 | 936 | 283 |
| Depreciation & amort. | -0 | -0 | -31 | -31 | -31 | -31 | -31 | -31 | -36 | -38 | -42 | -42 | -42 | -42 |
| EBIT | 584 | 366 | 215 | 326 | 120 | -131 | 431 | 370 | 562 | 1.082 | 815 | 466 | 894 | 241 |
| Net financials | 4 | 166 | 84 | 358 | -118 | 222 | -16 | -18 | -37 | -7 | 129 | 131 | 77 | -22 |
| Profit before tax | 589 | 1.257 | 299 | 685 | 2 | 91 | 414 | 353 | 563 | 1.178 | 944 | 597 | 971 | 220 |
| Tax | 128 | 304 | 89 | 178 | 2 | 34 | 87 | 87 | 119 | 243 | 191 | 142 | 213 | 59 |
| Net profit | 460 | 953 | 211 | 507 | 0 | 57 | 327 | 266 | 444 | 935 | 753 | 455 | 759 | 160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.874 | 7.928 | 6.841 | 7.204 | 7.103 | 6.699 | 6.601 | 7.275 | 7.709 | 8.271 | 8.524 | 8.710 | 9.218 | 8.393 |
| Equity | 3.590 | 4.447 | 3.825 | 4.232 | 3.932 | 3.886 | 4.108 | 4.266 | 4.599 | 5.421 | 6.059 | 6.397 | 6.956 | 6.816 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.600 | 4.200 | 3.800 | 1.700 | 1.500 | 1.300 | 1.100 |
| Short-term debt | 3.277 | 3.309 | 3.016 | 2.972 | 3.171 | 2.813 | 2.493 | 509 | 810 | 750 | 765 | 813 | 963 | 478 |
| Total debt | 3.277 | 3.309 | 3.016 | 2.972 | 3.171 | 2.813 | 2.493 | 509 | 810 | 750 | 765 | 813 | 963 | 478 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|