| Revenue | DKK 782K | +3% |
| EBITDA | DKK -403K | -253% |
| Net profit | DKK -362K | -144% |
| Total assets | DKK 26,7M | -1% |
| Equity | DKK 24,9M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.806 | 1.101 | 992 | -8.731 | 980 | 871 | 961 | 1.172 | 1.420 | 1.555 | 2.461 | 812 | 763 | 782 |
| Staff expenses | -74 | -204 | -300 | -574 | -577 | -607 | -628 | -473 | -386 | -365 | -433 | -438 | -429 | -561 |
| EBITDA | -2.880 | 898 | 6.265 | -9.085 | 407 | 391 | -67 | 699 | 701 | 850 | 1.644 | 35 | 264 | -403 |
| Depreciation & amort. | -177 | -22 | -26 | -67 | -73 | -69 | -78 | -124 | -177 | -224 | -200 | -190 | -207 | -222 |
| EBIT | -3.057 | 875 | 6.239 | -9.151 | 334 | 322 | -144 | 575 | 524 | 626 | 1.444 | -155 | 56 | -625 |
| Net financials | 3.066 | 32 | 425 | 9.232 | -14 | 439 | -91 | -6 | -6 | 513 | -310 | 586 | 1.044 | 322 |
| Profit before tax | 9 | 908 | 6.663 | 81 | 319 | 761 | -236 | 569 | 518 | 1.139 | 1.134 | 431 | 1.101 | -303 |
| Tax | 89 | 65 | 1.205 | -18 | 40 | 136 | 14 | 123 | 142 | 132 | 127 | 107 | 279 | 59 |
| Net profit | -80 | 835 | 5.459 | 99 | 253 | 601 | -250 | 446 | 376 | 1.006 | 1.007 | 325 | 822 | -362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.590 | 27.207 | 30.881 | 24.606 | 23.826 | 24.444 | 23.945 | 23.939 | 24.595 | 25.452 | 26.203 | 26.079 | 26.997 | 26.670 |
| Equity | 18.312 | 19.051 | 24.413 | 23.729 | 22.652 | 23.152 | 22.799 | 22.821 | 23.197 | 24.093 | 24.987 | 24.777 | 25.359 | 24.862 |
| Long-term debt | 0 | 40 | 1.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 19 | 141 | 0 |
| Short-term debt | 227 | 8.048 | 5.201 | 758 | 1.001 | 971 | 823 | 678 | 815 | 644 | 392 | 410 | 487 | 739 |
| Total debt | 227 | 8.088 | 6.327 | 758 | 1.001 | 971 | 823 | 678 | 815 | 644 | 428 | 428 | 628 | 739 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|