| Revenue | DKK 208K | -57% |
| EBITDA | DKK 108K | +532% |
| Net profit | DKK 10K | +112% |
| Total assets | DKK 302K | -26% |
| Equity | DKK 242K | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 409 | 326 | 367 | 455 | 538 | 511 | 592 | 568 | 543 | 717 | 553 | 479 | 208 |
| Staff expenses | -403 | -313 | -357 | -417 | -496 | -479 | -425 | -494 | -441 | -464 | -507 | -462 | -100 |
| EBITDA | 7 | 13 | 10 | 38 | 42 | 32 | 167 | 56 | 102 | 253 | 47 | 17 | 108 |
| Depreciation & amort. | 23 | -9 | -9 | -19 | -29 | -36 | -76 | -73 | -33 | -73 | -82 | -98 | -98 |
| EBIT | -16 | 5 | 2 | 18 | 13 | -4 | 92 | -17 | 70 | 181 | -35 | -81 | 10 |
| Net financials | -1 | 0 | 0 | 0 | -0 | -0 | -4 | -12 | -0 | -3 | -4 | -0 | 0 |
| Profit before tax | -12 | 5 | 6 | 19 | 13 | -4 | 88 | -29 | 69 | 178 | -39 | -82 | 10 |
| Tax | 3 | 4 | 2 | 11 | 3 | -1 | 19 | 0 | 15 | 32 | -0 | -0 | -0 |
| Net profit | -15 | 0 | 4 | 8 | 10 | -3 | 69 | -30 | 54 | 145 | -39 | -82 | 10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 269 | 190 | 246 | 316 | 428 | 321 | 655 | 376 | 533 | 582 | 451 | 409 | 302 |
| Equity | 95 | 96 | 99 | 107 | 117 | 114 | 183 | 153 | 207 | 353 | 313 | 232 | 242 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 174 | 95 | 147 | 202 | 304 | 202 | 352 | 224 | 325 | 229 | 138 | 177 | 60 |
| Total debt | 174 | 95 | 147 | 202 | 304 | 202 | 467 | 224 | 325 | 229 | 138 | 177 | 60 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|