| Revenue | DKK 461K | +9% |
| EBITDA | DKK 47K | +1201% |
| Net profit | DKK 6K | +112% |
| Total assets | DKK 386K | +25% |
| Equity | DKK 124K | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.090 | 1.960 | 1.771 | 1.757 | 1.885 | 1.324 | 1.304 | 1.167 | 489 | 817 | 520 | 425 | 461 |
| Staff expenses | -1.652 | -1.372 | -1.583 | -1.659 | -1.981 | -1.783 | -1.728 | -1.791 | -697 | -577 | -599 | -429 | -415 |
| EBITDA | -562 | 588 | 188 | 98 | -95 | -459 | -424 | -624 | -208 | 241 | -79 | -4 | 47 |
| Depreciation & amort. | -165 | -169 | -277 | -198 | -250 | -250 | -245 | -38 | -46 | -30 | -38 | -47 | -38 |
| EBIT | -727 | 419 | -88 | -100 | -345 | -709 | -669 | -662 | -254 | 211 | -118 | -51 | 8 |
| Net financials | -63 | -64 | -78 | -79 | -77 | -77 | -90 | -59 | -1 | 2 | -4 | -3 | -2 |
| Profit before tax | -435 | 355 | -166 | -178 | -422 | -786 | -759 | -720 | -255 | 212 | -122 | -54 | 6 |
| Tax | 177 | 91 | -30 | -38 | -93 | 4 | 57 | -57 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -612 | 264 | -136 | -140 | -329 | -790 | -816 | -663 | -255 | 212 | -122 | -54 | 6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.540 | 2.296 | 2.567 | 2.925 | 3.515 | 3.207 | 4.295 | 997 | 677 | 598 | 420 | 309 | 386 |
| Equity | -29 | 235 | 99 | -42 | 786 | -4 | 1.000 | 336 | 81 | 293 | 172 | 117 | 124 |
| Long-term debt | 1.014 | 988 | 961 | 933 | 918 | 887 | 856 | 4 | 13 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.556 | 1.073 | 1.507 | 2.033 | 1.812 | 2.325 | 2.382 | 656 | 583 | 305 | 248 | 191 | 263 |
| Total debt | 2.570 | 2.061 | 2.468 | 2.967 | 2.729 | 3.212 | 3.238 | 661 | 596 | 305 | 248 | 191 | 263 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|