| Revenue | DKK -14K | -86% |
| EBITDA | DKK -14K | +86% |
| Net profit | DKK -1,1M | -385% |
| Total assets | DKK 39,3M | -8% |
| Equity | DKK 39,2M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.880 | 13.975 | 14.686 | 15.696 | 14.106 | 16.653 | 16.962 | 13.352 | -27 | -27 | -28 | -30 | -100 | -14 |
| Staff expenses | -5.233 | -4.685 | -4.860 | -5.167 | -6.476 | -7.059 | -7.161 | -7.774 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.531 | 9.311 | 9.468 | 10.529 | 7.837 | 9.794 | 9.563 | 5.708 | -27 | -27 | -28 | -30 | -100 | -14 |
| Depreciation & amort. | 463 | -498 | -228 | -529 | -592 | -758 | -887 | -781 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.067 | 8.812 | 9.240 | 10.000 | 7.245 | 9.035 | 8.676 | 4.927 | -27 | -27 | -28 | -30 | -100 | -14 |
| Net financials | 250 | 106 | -203 | 357 | -106 | 79 | -1.266 | -1.068 | 6.595 | 7.081 | 2.962 | 1.147 | -445 | -989 |
| Profit before tax | 6.317 | 8.918 | 9.038 | 10.357 | 7.139 | 9.114 | 7.411 | 3.859 | 6.568 | 7.053 | 2.933 | 1.117 | -546 | -1.003 |
| Tax | 1.630 | 2.249 | 2.244 | 2.418 | 1.592 | 2.029 | 1.658 | 623 | 67 | -72 | -2 | 26 | -329 | 48 |
| Net profit | 4.687 | 6.670 | 6.794 | 7.939 | 5.547 | 7.085 | 5.752 | 3.236 | 6.501 | 7.125 | 2.936 | 1.092 | -217 | -1.051 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67.614 | 71.004 | 67.574 | 79.201 | 60.102 | 81.255 | 67.520 | 85.608 | 48.323 | 51.699 | 50.161 | 47.090 | 42.549 | 39.343 |
| Equity | 21.498 | 23.168 | 27.890 | 33.975 | 37.453 | 41.499 | 44.160 | 43.936 | 47.534 | 51.626 | 50.088 | 47.006 | 42.406 | 39.155 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 46.056 | 47.836 | 39.599 | 45.225 | 22.590 | 39.647 | 23.239 | 41.673 | 789 | 73 | 74 | 84 | 143 | 188 |
| Total debt | 46.056 | 47.836 | 39.599 | 45.225 | 22.590 | 39.647 | 23.239 | 41.673 | 789 | 73 | 74 | 84 | 143 | 188 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|