| Revenue | DKK 106K | +20% |
| EBITDA | DKK 106K | +1027% |
| Net profit | DKK 82K | +3284% |
| Total assets | DKK 1,2M | -5% |
| Equity | DKK 1,2M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 66 | -18 | 69 | 83 | 85 | 88 | 73 | 99 | 79 | 52 | 65 | 94 | 89 | 106 |
| Staff expenses | -39 | -18 | -6 | -116 | -105 | -84 | -87 | -120 | -120 | -120 | -120 | -120 | -100 | -0 |
| EBITDA | -7 | -70 | 29 | -33 | -20 | 4 | -14 | -21 | -41 | -68 | -55 | -26 | -11 | 106 |
| Depreciation & amort. | -0 | -0 | -0 | -34 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 |
| EBIT | -7 | -70 | 29 | -68 | -55 | -31 | -49 | -56 | -76 | -103 | -90 | -61 | -47 | 71 |
| Net financials | 9 | 17 | 20 | -0 | 1 | 1 | 2 | 8 | -39 | 67 | -3 | -26 | 50 | 11 |
| Profit before tax | 1 | -53 | 50 | -36 | -55 | -30 | -46 | -48 | -114 | -36 | -93 | -86 | 4 | 82 |
| Tax | 0 | -13 | 12 | 16 | -12 | -7 | -10 | -11 | -25 | -8 | 78 | -0 | 1 | -0 |
| Net profit | 1 | -40 | 38 | -52 | -43 | -24 | -36 | -38 | -89 | -28 | -172 | -86 | 2 | 82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.530 | 2.400 | 2.346 | 2.232 | 2.020 | 1.921 | 1.770 | 1.734 | 1.641 | 1.701 | 1.545 | 1.366 | 1.246 | 1.184 |
| Equity | — | — | 2.275 | 2.124 | 1.982 | 1.858 | 1.722 | 1.684 | 1.595 | 1.567 | 1.395 | 1.309 | 1.194 | 1.153 |
| Long-term debt | 3 | 20 | 20 | 17 | 17 | 17 | 17 | 17 | 17 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 47 | 47 | 42 | 91 | 22 | 46 | 32 | 34 | 29 | 134 | 150 | 57 | 53 | 31 |
| Total debt | 50 | 67 | 62 | 108 | 38 | 63 | 48 | 50 | 46 | 134 | 150 | 57 | 53 | 31 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|