| Revenue | DKK 224K | -45% |
| EBITDA | DKK 97K | -65% |
| Net profit | DKK 79K | -62% |
| Total assets | DKK 1,2M | -3% |
| Equity | DKK 1,1M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -199 | 599 | 96 | 358 | 375 | 209 | 314 | 138 | 225 | 370 | 355 | 408 | 224 |
| Staff expenses | -91 | -364 | -411 | -342 | -387 | -324 | -362 | -288 | -82 | -141 | -149 | -132 | -127 |
| EBITDA | -92 | 235 | -315 | 16 | -12 | -115 | -48 | -150 | 143 | 229 | 206 | 276 | 97 |
| Depreciation & amort. | -8 | -8 | 9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -101 | 227 | -323 | 16 | -12 | -115 | -48 | -150 | 143 | 229 | 206 | 276 | 97 |
| Net financials | -59 | -6 | -2 | 0 | -1 | -3 | -2 | -3 | -6 | -9 | -10 | -6 | 9 |
| Profit before tax | -160 | 221 | -325 | 16 | -13 | -118 | -51 | -153 | 137 | 219 | 196 | 269 | 106 |
| Tax | -25 | 56 | -76 | 4 | 2 | -0 | -8 | -3 | -2 | 8 | 43 | 60 | 26 |
| Net profit | -135 | 165 | -249 | 12 | -15 | -118 | -43 | -150 | 139 | 212 | 153 | 210 | 79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.213 | 1.083 | 762 | 721 | 804 | 620 | 598 | 436 | 614 | 827 | 985 | 1.245 | 1.211 |
| Equity | 700 | 865 | 616 | 628 | 613 | 495 | 453 | 302 | 442 | 653 | 807 | 1.016 | 1.096 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 | 0 | 0 | 0 |
| Short-term debt | -514 | 218 | 146 | 93 | 191 | 125 | 145 | 134 | 164 | 166 | 178 | 228 | 115 |
| Total debt | -514 | 218 | 146 | 93 | 191 | 125 | 145 | 134 | 172 | 174 | 178 | 228 | 115 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|