| Revenue | DKK -1M | -46% |
| EBITDA | DKK -2,2M | +23% |
| Net profit | DKK 228K | +104% |
| Total assets | DKK 74,7M | -16% |
| Equity | DKK 71,9M | +0% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 215 | 607 | -854 | -540 | 452 | 187 | 5.133 | -437 | 3.055 | 2.884 | -2.402 | -1.894 | -1.025 |
| Staff expenses | -640 | -666 | -702 | -713 | -762 | -908 | -864 | -995 | -1.037 | -1.058 | -977 | -985 | -1.082 |
| EBITDA | -425 | -59 | -1.556 | -1.253 | -310 | -721 | 4.269 | -1.432 | 2.017 | 1.826 | -3.379 | -2.879 | -2.228 |
| Depreciation & amort. | -4.831 | -2.728 | -2.624 | -201 | -1.222 | -714 | -455 | -447 | -410 | -383 | -381 | -389 | -408 |
| EBIT | -5.256 | -2.787 | -4.180 | -1.454 | -1.532 | -1.435 | 3.813 | -1.879 | 1.608 | 1.444 | -3.760 | -3.268 | -2.636 |
| Net financials | 2.291 | 17.311 | 5.269 | -3.832 | 1.958 | 1.625 | -3.270 | 7.478 | 3.867 | 3.659 | 11.721 | -2.874 | 2.447 |
| Profit before tax | -2.584 | 18.524 | 1.089 | 329 | 1.305 | 190 | 544 | 5.598 | 5.475 | 5.103 | 7.961 | -6.142 | -189 |
| Tax | 385 | 1.119 | 211 | 1.466 | -70 | 469 | 1.061 | 178 | 574 | 1.459 | 678 | 142 | -417 |
| Net profit | -2.968 | 17.405 | 877 | -1.137 | 1.375 | -279 | -517 | 5.421 | 4.901 | 3.644 | 7.282 | -6.284 | 228 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51.988 | 60.707 | 71.038 | 71.785 | 74.877 | 94.807 | 87.058 | 118.878 | 104.868 | 99.276 | 100.863 | 88.604 | 74.713 |
| Equity | 40.044 | 57.400 | 57.014 | 55.828 | 61.229 | 59.950 | 58.433 | 62.854 | 67.700 | 71.287 | 78.513 | 72.169 | 71.898 |
| Long-term debt | 0 | 0 | -1.522 | -1.254 | -821 | 7.928 | 17.698 | 16.001 | 14.293 | 14.651 | 13.105 | 0 | 2.102 |
| Short-term debt | 11.945 | 3.307 | 14.024 | 15.957 | 13.648 | 26.928 | 10.927 | 40.022 | 22.876 | 13.267 | 8.050 | 14.678 | 725 |
| Total debt | 11.945 | 3.307 | 14.024 | 15.957 | 13.648 | 34.857 | 28.625 | 56.024 | 37.169 | 27.917 | 21.154 | 14.678 | 725 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|