| Revenue | DKK 520K | -36% |
| EBITDA | DKK -63K | -147% |
| Net profit | DKK -155K | -2052% |
| Total assets | DKK 3,1M | -9% |
| Equity | DKK 1,2M | -19% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 722 | 711 | 746 | — | 776 | 865 | 745 | 823 | 1.013 | 1.314 | 1.058 | 997 | 810 | 520 |
| Staff expenses | -315 | -310 | -365 | -363 | -420 | -449 | -441 | -434 | -437 | -656 | -826 | -773 | -674 | -574 |
| EBITDA | 407 | 401 | 380 | 355 | 356 | 412 | 303 | 388 | 576 | 657 | 201 | 224 | 136 | -63 |
| Depreciation & amort. | 73 | 94 | -75 | -62 | -66 | -89 | -105 | -105 | -115 | -129 | -87 | -66 | -68 | -67 |
| EBIT | 334 | 306 | 305 | 293 | 291 | 322 | 198 | 283 | 461 | 528 | 114 | 158 | 67 | -130 |
| Net financials | -116 | -111 | -110 | -100 | -84 | -69 | -67 | -36 | -19 | -30 | -33 | -51 | -77 | -63 |
| Profit before tax | 218 | 196 | 195 | 193 | 206 | 253 | 131 | 247 | 442 | 498 | 81 | 107 | -10 | -194 |
| Tax | 57 | 49 | 45 | 45 | 45 | 56 | 30 | 54 | 98 | 111 | 19 | 24 | -2 | -39 |
| Net profit | 161 | 147 | 150 | 148 | 161 | 197 | 101 | 192 | 344 | 388 | 62 | 84 | -7 | -155 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.282 | 4.227 | 4.176 | 4.115 | 4.182 | 4.229 | 4.116 | 3.557 | 4.068 | 4.356 | 3.960 | 3.749 | 3.386 | 3.088 |
| Equity | 847 | 897 | 951 | 999 | 1.058 | 1.152 | 1.147 | 1.231 | 1.465 | 1.740 | 1.688 | 1.653 | 1.524 | 1.235 |
| Long-term debt | 2.848 | 2.779 | 2.678 | 2.542 | 2.415 | 2.292 | 2.171 | 1.640 | 1.581 | 1.476 | 1.394 | 1.352 | 1.291 | 1.214 |
| Short-term debt | 553 | 508 | 470 | 493 | 613 | 675 | 679 | 557 | 879 | 989 | 714 | 556 | 385 | 493 |
| Total debt | 3.400 | 3.287 | 3.148 | 3.036 | 3.028 | 2.967 | 2.850 | 2.196 | 2.460 | 2.466 | 2.108 | 1.907 | 1.676 | 1.707 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|