| Revenue | DKK 80K | -85% |
| EBITDA | DKK 79K | +312% |
| Net profit | DKK -128K | +16% |
| Total assets | DKK 2,1M | -5% |
| Equity | DKK 951K | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 579 | 531 | 443 | 262 | 389 | 334 | 885 | -785 | 32 | 418 | 871 | 678 | 524 | 80 |
| Staff expenses | -341 | -445 | -363 | -233 | -26 | -3 | -27 | -212 | -150 | -130 | -385 | -338 | -561 | -1 |
| EBITDA | 86 | 37 | 66 | 4 | 368 | 236 | 249 | -326 | -118 | 288 | 486 | 219 | -38 | 79 |
| Depreciation & amort. | -72 | -72 | -15 | -5 | -0 | -0 | -0 | -0 | -15 | -49 | -49 | -15 | -15 | -15 |
| EBIT | 14 | -35 | 50 | -1 | 368 | 236 | 249 | -326 | -133 | 239 | 438 | 204 | -53 | 64 |
| Net financials | 82 | -58 | -58 | -63 | -76 | -35 | -26 | -31 | -63 | 252 | -155 | -247 | -111 | -187 |
| Profit before tax | 95 | -93 | -8 | -64 | 292 | 200 | 223 | -295 | -196 | 491 | 283 | -44 | -164 | -123 |
| Tax | 13 | 7 | -4 | -5 | 78 | 44 | 48 | -0 | 174 | 40 | 54 | 59 | -13 | 5 |
| Net profit | 82 | -101 | -4 | -58 | 214 | 156 | 176 | -295 | -369 | 450 | 229 | -103 | -151 | -128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.667 | 2.575 | 2.575 | 2.615 | 2.764 | 2.721 | 2.597 | 2.561 | 2.288 | 4.786 | 4.905 | 3.318 | 2.192 | 2.074 |
| Equity | 471 | 373 | 369 | 311 | 507 | 663 | 1.075 | 1.330 | 960 | 1.354 | 1.526 | 1.364 | 1.213 | 951 |
| Long-term debt | 1.428 | 1.426 | 1.372 | 1.316 | 1.264 | 1.212 | 1.105 | 1.052 | 1.033 | 995 | 935 | 876 | 818 | 768 |
| Short-term debt | 768 | 777 | 834 | 987 | 992 | 846 | 417 | 179 | 295 | 2.437 | 2.443 | 1.078 | 161 | 355 |
| Total debt | 2.196 | 2.202 | 2.205 | 2.304 | 2.256 | 2.058 | 1.522 | 1.231 | 1.328 | 3.432 | 3.379 | 1.954 | 979 | 1.123 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|