| Revenue | DKK 755K | +3% |
| EBITDA | DKK -109K | -93% |
| Net profit | DKK -299K | -242% |
| Total assets | DKK 1,6M | -28% |
| Equity | DKK 1,5M | -27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.504 | 1.321 | 1.200 | 1.673 | 1.141 | 643 | 451 | -41 | 848 | 678 | 661 | 684 | 732 | 755 |
| Staff expenses | -560 | -1.129 | -568 | -675 | -1.293 | -660 | -586 | -276 | -640 | -263 | -749 | -737 | -789 | -817 |
| EBITDA | 944 | 193 | 632 | 998 | -153 | -17 | -136 | -317 | 208 | 415 | -88 | -58 | -57 | -109 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 944 | 193 | 632 | 998 | -153 | -17 | -136 | -317 | 208 | 415 | -88 | -58 | -57 | -109 |
| Net financials | 74 | 108 | 212 | 310 | 222 | 193 | -110 | 194 | 54 | 280 | -116 | 104 | 327 | -258 |
| Profit before tax | 1.017 | 300 | 844 | 1.308 | 69 | 176 | -246 | -123 | 262 | 695 | -203 | 51 | 270 | -368 |
| Tax | 259 | 78 | 210 | 310 | 17 | 41 | -46 | -21 | 66 | 124 | -27 | 10 | 60 | -69 |
| Net profit | 758 | 223 | 634 | 998 | 52 | 134 | -200 | -103 | 196 | 571 | -176 | 36 | 210 | -299 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.901 | 1.393 | 2.762 | 3.741 | 3.143 | 3.111 | 2.790 | 2.514 | 2.628 | 3.027 | 2.335 | 2.059 | 2.187 | 1.577 |
| Equity | 1.229 | 1.052 | 2.323 | 3.070 | 2.972 | 3.005 | 2.702 | 2.493 | 2.581 | 2.752 | 2.276 | 2.012 | 2.105 | 1.531 |
| Long-term debt | 85 | 85 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 588 | 257 | 398 | 670 | 171 | 106 | 88 | 21 | 47 | 275 | 59 | 47 | 82 | 47 |
| Total debt | 672 | 341 | 439 | 670 | 171 | 106 | 88 | 21 | 47 | 275 | 59 | 47 | 82 | 47 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|