| Revenue | DKK -98K | +26% |
| EBITDA | DKK -98K | -26% |
| Net profit | DKK 4,4M | -35% |
| Total assets | DKK 71,7M | +8% |
| Equity | DKK 57,3M | +7% |
| Employees | — | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 1.319 | -1.685 | -2.594 | -2.789 | 2.685 | -12 | -10 | -18 | 45.024 | 49.681 | 54.306 | -78 | -98 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -32.118 | -33.151 | -34.961 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | 1.300 | 1.681 | 2.580 | 2.769 | 2.663 | -12 | -10 | -18 | 12.907 | 16.530 | 19.345 | -78 | -98 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7.215 | -7.633 | -8.522 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | 1.300 | 1.681 | 2.580 | 2.769 | 2.663 | -12 | -10 | -18 | 5.692 | 8.897 | 10.823 | -78 | -98 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -192 | -45 | -51 | -58 | -99 | 2.922 | 4.156 | 6.195 | -388 | -166 | -177 | 6.759 | 4.406 |
| Profit before tax | — | — | — | — | — | — | — | — | 1.108 | 1.636 | 2.528 | 2.711 | 2.564 | 2.910 | 4.146 | 6.177 | 5.305 | 8.731 | 10.647 | 6.681 | 4.308 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -12 | -13 | -18 | -20 | -31 | -53 | -43 | 1.178 | 1.912 | 2.019 | -35 | -52 |
| Net profit | — | — | — | — | — | — | — | — | 1.116 | 1.647 | 2.541 | 2.729 | 2.584 | 2.941 | 4.199 | 6.220 | 4.126 | 6.819 | 8.627 | 6.716 | 4.360 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.009 | 10.792 | 13.541 | 17.276 | 19.935 | 24.459 | 29.259 | 35.529 | 90.665 | 102.591 | 105.631 | 66.572 | 71.684 |
| Equity | — | — | — | — | — | — | — | — | 5.819 | 7.369 | 9.812 | 12.442 | 14.924 | 17.762 | 21.855 | 27.967 | 31.983 | 38.692 | 47.119 | 53.436 | 57.296 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.174 | 3.376 | 3.711 | 3.983 | 4.298 | 6.483 | 7.042 | 7.231 | 26.263 | 28.880 | 21.311 | 0 | 10.502 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 46 | 17 | 851 | 713 | 215 | 362 | 331 | 26.378 | 28.077 | 29.811 | 13.137 | 3.886 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.190 | 3.422 | 3.729 | 4.834 | 5.011 | 6.698 | 7.404 | 7.562 | 52.640 | 56.957 | 51.123 | 13.137 | 14.389 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2024 | |
| Individual | 33.3% | 0.0% | 2024 | |
| Individual | 25.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|