| Revenue | DKK 1,4M | +19% |
| EBITDA | DKK 216K | +846% |
| Net profit | DKK 33K | +120% |
| Total assets | DKK 1,9M | +10% |
| Equity | DKK 640K | +5% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.013 | -910 | 914 | 800 | 864 | 650 | 778 | 1.044 | 1.269 | 1.091 | 1.101 | 1.389 | 1.182 | 1.412 |
| Staff expenses | -451 | -372 | -499 | -482 | -591 | -591 | -623 | -716 | -832 | -856 | -886 | -1.207 | -1.211 | -1.196 |
| EBITDA | 562 | 60 | 416 | 317 | 273 | 58 | 155 | 328 | 436 | 235 | 214 | 180 | -29 | 216 |
| Depreciation & amort. | 299 | -299 | -336 | -240 | -240 | -80 | -76 | -80 | -191 | -117 | -117 | -117 | -128 | -118 |
| EBIT | 263 | -239 | 79 | 77 | 33 | -22 | 79 | 248 | 246 | 119 | 97 | 63 | -157 | 98 |
| Net financials | -152 | -122 | -113 | -71 | -62 | -57 | -56 | -46 | -27 | -11 | -18 | -36 | -48 | -48 |
| Profit before tax | 112 | -58 | -16 | 9 | -29 | -79 | 23 | 203 | 219 | 108 | 79 | 27 | -205 | 50 |
| Tax | 29 | 30 | 9 | 1 | -12 | -17 | 5 | 45 | 49 | 24 | 18 | 8 | -43 | 17 |
| Net profit | 83 | -87 | -25 | 7 | -17 | -61 | 18 | 157 | 171 | 84 | 61 | 19 | -162 | 33 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.861 | 2.669 | 1.804 | 1.713 | 1.424 | 1.263 | 1.513 | 1.683 | 1.630 | 1.623 | 1.725 | 1.939 | 1.753 | 1.922 |
| Equity | 269 | 356 | 331 | 339 | 321 | 260 | 278 | 435 | 606 | 689 | 750 | 770 | 607 | 640 |
| Long-term debt | 1.303 | -125 | 548 | 451 | 348 | 248 | 214 | 152 | 214 | 200 | 196 | 188 | 174 | 186 |
| Short-term debt | 1.221 | -2.089 | 835 | 834 | 678 | 696 | 958 | 986 | 711 | 650 | 712 | 937 | 969 | 1.090 |
| Total debt | 2.524 | -2.214 | 1.383 | 1.286 | 1.026 | 944 | 1.171 | 1.138 | 924 | 849 | 909 | 1.125 | 1.143 | 1.277 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|