| Revenue | DKK 16,9M | -7% |
| EBITDA | DKK 7,2M | -21% |
| Net profit | DKK 3M | -49% |
| Total assets | DKK 102,8M | +2% |
| Equity | DKK 43,4M | +5% |
| Employees | — | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -7 | -12 | -12 | -6 | -7 | 12.709 | 15.500 | -26 | -27 | 17.889 | 15.259 | 17.980 | 18.175 | 16.912 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5.599 | -7.611 | -0 | -0 | -9.753 | -9.079 | -10.237 | -9.138 | -9.260 |
| EBITDA | — | — | — | — | — | — | — | — | -7 | -12 | -12 | -6 | -7 | 7.110 | 7.889 | -26 | -27 | 8.136 | 6.168 | 7.743 | 9.037 | 7.163 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -259 | -441 | -43 | -43 | -688 | -645 | -614 | -683 | -743 |
| EBIT | — | — | — | — | — | — | — | — | -7 | -12 | -12 | -6 | -7 | 6.851 | 7.448 | -69 | -70 | 7.448 | 5.523 | 7.129 | 8.354 | 6.420 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.287 | 3.562 | 3.480 | 4.711 | 2.202 | -350 | -568 | 3.082 | 3.222 | 392 | -2.065 | -1.045 | -782 | -2.464 |
| Profit before tax | — | — | — | — | — | — | — | — | 2.280 | 3.549 | 3.468 | 4.705 | 2.194 | 6.501 | 6.880 | 3.014 | 3.152 | 7.840 | 3.458 | 6.084 | 7.572 | 3.956 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 29 | 7 | 24 | 10 | -35 | 1.447 | 1.524 | -25 | 35 | 1.753 | 802 | 1.350 | 1.690 | 967 |
| Net profit | — | — | — | — | — | — | — | — | 2.251 | 3.543 | 3.444 | 4.695 | 2.229 | 5.054 | 5.356 | 3.038 | 3.116 | 6.087 | 2.656 | 4.734 | 5.882 | 2.989 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.457 | 8.962 | 12.332 | 20.085 | 13.470 | 50.414 | 53.992 | 27.704 | 39.067 | 98.992 | 83.686 | 89.085 | 100.451 | 102.841 |
| Equity | — | — | — | — | — | — | — | — | 6.188 | 8.530 | 11.475 | 11.170 | 11.199 | 14.627 | 18.983 | 21.968 | 24.834 | 29.921 | 31.577 | 36.011 | 41.193 | 43.381 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.932 | 18.173 | 0 | 0 | 38.976 | 41.735 | 41.570 | 46.371 | 44.826 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 284 | 857 | 8.915 | 2.266 | 16.845 | 16.836 | 5.734 | 14.233 | 30.095 | 10.374 | 11.504 | 12.887 | 14.634 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 284 | 857 | 8.915 | 2.266 | 35.776 | 35.008 | 5.734 | 14.233 | 69.071 | 52.109 | 53.074 | 59.258 | 59.460 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|