| Revenue | DKK 898K | -12% |
| EBITDA | DKK 56K | +155% |
| Net profit | DKK 155K | +436% |
| Total assets | DKK 3,6M | -5% |
| Equity | DKK 3,4M | +1% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 588 | 310 | 736 | 755 | 687 | 857 | 855 | 792 | 897 | 969 | 1.193 | 606 | 1.024 | 898 |
| Staff expenses | -434 | -492 | -486 | -549 | -504 | -850 | -803 | -805 | -727 | -847 | -901 | -1.310 | -1.125 | -843 |
| EBITDA | 153 | -182 | 250 | 206 | 183 | 7 | 52 | -13 | 170 | 122 | 292 | -704 | -102 | 56 |
| Depreciation & amort. | -56 | -75 | -58 | -83 | -76 | -80 | -55 | -32 | -69 | -116 | -96 | -96 | -8 | -3 |
| EBIT | 98 | -257 | 192 | 123 | 107 | -73 | -3 | -45 | 101 | 6 | 196 | -800 | -110 | 52 |
| Net financials | 53 | 37 | 29 | 10 | 7 | -3 | -23 | -16 | -26 | -4 | -3 | 37 | 63 | 103 |
| Profit before tax | 151 | -220 | 221 | 133 | 114 | -77 | -26 | -61 | 75 | 2 | 193 | -763 | -46 | 155 |
| Tax | 44 | -0 | 18 | 6 | 37 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 107 | -220 | 204 | 127 | 76 | -77 | -26 | -61 | 75 | 2 | 193 | -763 | -46 | 155 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.465 | 5.034 | 5.213 | 5.285 | 5.331 | 5.350 | 5.290 | 4.835 | 4.824 | 7.051 | 4.745 | 3.732 | 3.774 | 3.599 |
| Equity | 5.150 | 4.834 | 4.940 | 4.968 | 4.943 | 4.763 | 4.637 | 4.470 | 4.434 | 4.323 | 4.402 | 3.520 | 3.352 | 3.372 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 316 | 200 | 272 | 317 | 388 | 587 | 653 | 365 | 389 | 2.728 | 344 | 212 | 422 | 227 |
| Total debt | 316 | 200 | 272 | 317 | 388 | 587 | 653 | 365 | 389 | 2.728 | 344 | 212 | 422 | 227 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|