| Revenue | DKK 884K | -15% |
| EBITDA | DKK -154K | -1951% |
| Net profit | DKK -128K | -2451% |
| Total assets | DKK 832K | -24% |
| Equity | DKK 223K | -37% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.642 | 1.528 | 1.243 | 1.493 | 1.450 | 1.470 | 1.399 | 1.213 | 1.481 | 1.449 | 1.223 | 1.041 | 884 |
| Staff expenses | -1.424 | -1.104 | -1.218 | -1.248 | -1.170 | -1.204 | -1.229 | -1.228 | -1.208 | -1.160 | -1.026 | -1.032 | -1.039 |
| EBITDA | 218 | 424 | 26 | 245 | 280 | 266 | 170 | -15 | 272 | 288 | 198 | 8 | -154 |
| Depreciation & amort. | 133 | -127 | -84 | -84 | -90 | -72 | -20 | -20 | -5 | -0 | -0 | -0 | -0 |
| EBIT | 85 | 297 | -58 | 161 | 190 | 194 | 150 | -35 | 268 | 288 | 198 | 8 | -154 |
| Net financials | -56 | -51 | -36 | -26 | -12 | -5 | -8 | 10 | -1 | -6 | -33 | -14 | -10 |
| Profit before tax | 29 | 246 | -56 | 135 | 178 | 189 | 142 | -24 | 267 | 282 | 164 | -5 | -164 |
| Tax | 7 | 63 | 19 | 35 | 39 | 49 | 31 | -4 | 59 | 63 | 37 | -0 | -36 |
| Net profit | 22 | 183 | -75 | 100 | 139 | 140 | 111 | -20 | 207 | 219 | 127 | -5 | -128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.460 | 1.423 | 1.161 | 1.050 | 952 | 863 | 743 | 741 | 1.234 | 1.204 | 1.076 | 1.096 | 832 |
| Equity | 99 | 282 | 207 | 205 | 344 | 381 | 386 | 258 | 354 | 461 | 474 | 351 | 223 |
| Long-term debt | 618 | 448 | 275 | 175 | 75 | 68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 743 | 693 | 679 | 669 | 533 | 414 | 358 | 483 | 879 | 743 | 602 | 745 | 609 |
| Total debt | 1.361 | 1.140 | 954 | 844 | 608 | 483 | 358 | 483 | 879 | 743 | 602 | 745 | 609 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|