| Revenue | DKK 1M | -14% |
| EBITDA | DKK -157K | -260% |
| Net profit | DKK -228K | -3145% |
| Total assets | DKK 1,2M | -15% |
| Equity | DKK -188K | -577% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.430 | 1.746 | 1.718 | 1.473 | 1.390 | 1.442 | 1.099 | 1.149 | 1.051 | 1.447 | 1.563 | 1.367 | 1.199 | 1.034 |
| Staff expenses | -1.060 | -1.219 | -1.237 | -1.332 | -1.183 | -1.281 | -1.150 | -1.174 | -1.126 | -964 | -1.372 | -1.279 | -1.101 | -1.191 |
| EBITDA | 370 | 527 | 481 | 150 | 208 | 161 | -50 | -24 | -196 | 482 | 191 | -162 | 98 | -157 |
| Depreciation & amort. | 140 | 125 | -118 | -135 | -80 | -57 | -6 | -47 | -42 | -35 | -35 | -35 | -29 | -5 |
| EBIT | 230 | 402 | 363 | 16 | 128 | 103 | -57 | -71 | -239 | 447 | 156 | -197 | 69 | -161 |
| Net financials | -54 | -37 | -19 | -26 | -12 | -22 | -29 | -34 | -80 | 25 | -28 | -59 | -76 | -67 |
| Profit before tax | 176 | 365 | 344 | -11 | 115 | 81 | -85 | -105 | -319 | 472 | 128 | -257 | -7 | -228 |
| Tax | 45 | 87 | 90 | 5 | 25 | 19 | -19 | -23 | -55 | 95 | 31 | -4 | -0 | -0 |
| Net profit | 131 | 278 | 255 | -15 | 90 | 63 | -67 | -82 | -264 | 378 | 97 | -253 | -7 | -228 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.370 | 1.338 | 1.843 | 1.312 | 1.241 | 1.230 | 1.278 | 1.093 | 1.368 | 1.746 | 1.645 | 1.582 | 1.445 | 1.231 |
| Equity | 293 | 475 | 633 | 519 | 509 | 471 | 301 | 113 | -151 | 226 | 299 | 47 | 39 | -188 |
| Long-term debt | 204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 38 | 458 | 297 | 130 | 39 |
| Short-term debt | 783 | 803 | 1.175 | 779 | 725 | 751 | 977 | 980 | 1.453 | 1.476 | 884 | 1.238 | 1.276 | 1.380 |
| Total debt | 987 | 803 | 1.175 | 779 | 725 | 751 | 977 | 980 | 1.519 | 1.513 | 1.342 | 1.535 | 1.406 | 1.419 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|