| Revenue | DKK -38K | -3345% |
| EBITDA | DKK -365K | -22% |
| Net profit | DKK 3,1M | -39% |
| Total assets | DKK 37,5M | -4% |
| Equity | DKK 35,8M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | 32 | 96.280 | 125.595 | 44.177 | 44.708 | 57.747 | 67.272 | 76.263 | 68.498 | 72.638 | 70.907 | 1 | -38 |
| Staff expenses | -0 | -26 | -28.472 | -33.059 | -36.849 | -36.939 | -47.862 | -60.384 | -69.486 | -74.240 | -58.776 | -59.800 | -301 | -327 |
| EBITDA | 30 | 6 | 4.442 | 7.466 | 7.327 | 7.769 | 9.884 | 6.888 | 6.777 | -5.742 | 13.841 | 11.106 | -300 | -365 |
| Depreciation & amort. | -16 | -1 | -1.376 | -1.884 | -1.952 | -2.176 | -2.702 | -3.550 | -4.192 | -4.936 | -4.264 | -3.758 | -40 | -40 |
| EBIT | 14 | 4 | 3.066 | 5.581 | 5.375 | 5.593 | 7.183 | 3.338 | 2.585 | -10.677 | 9.576 | 7.348 | -340 | -405 |
| Net financials | -1.506 | -0 | 334 | 2.127 | -582 | -632 | 1.680 | -493 | -643 | -676 | -1.153 | -1.498 | 5.342 | 3.447 |
| Profit before tax | 142 | 3 | 1.483 | 4.623 | 4.781 | 4.941 | 3.284 | 2.436 | 1.926 | -11.354 | 8.423 | 5.850 | 5.002 | 3.042 |
| Tax | 216 | 1 | 173 | 960 | 1.063 | 981 | 1.356 | 537 | 362 | -2.478 | 1.883 | 1.364 | -41 | -49 |
| Net profit | -74 | 2 | 1.237 | 3.664 | 3.456 | 3.711 | 1.850 | 1.880 | 1.538 | -7.654 | 5.809 | 4.159 | 5.044 | 3.091 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.379 | 80 | 65.062 | 69.376 | 70.669 | 84.257 | 98.566 | 98.584 | 107.356 | 99.621 | 105.166 | 99.138 | 38.991 | 37.480 |
| Equity | 8.377 | 10 | 11.204 | 14.593 | 17.849 | 21.360 | 22.811 | 24.491 | 25.716 | 19.601 | 24.769 | 28.451 | 33.245 | 35.835 |
| Long-term debt | 0 | 34 | 23.179 | 24.696 | 22.982 | 22.132 | 22.438 | 25.066 | 28.463 | 30.519 | 24.441 | 22.897 | 0 | 0 |
| Short-term debt | -1.002 | 33 | 28.829 | 27.418 | 26.764 | 37.312 | 49.172 | 44.218 | 48.032 | 45.739 | 50.301 | 40.648 | 5.725 | 1.629 |
| Total debt | -1.002 | 67 | 52.008 | 52.114 | 49.746 | 59.444 | 71.610 | 69.284 | 76.495 | 76.258 | 74.742 | 63.546 | 5.725 | 1.629 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2004 | |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|