| Revenue | DKK -45K | -45% |
| EBITDA | DKK -100K | +51% |
| Net profit | DKK -183K | +35% |
| Total assets | DKK 2,1M | -7% |
| Equity | DKK 1,8M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.979 | -1.773 | 3.303 | -68 | -110 | -147 | -89 | -93 | -68 | -62 | -95 | -51 | -81 | -45 |
| Staff expenses | -906 | -1.101 | -847 | -126 | -247 | -244 | -228 | -123 | -123 | -122 | -122 | -122 | -122 | -55 |
| EBITDA | 1.074 | -512 | 2.437 | -194 | -356 | -392 | -317 | -217 | -190 | -184 | -217 | -174 | -204 | -100 |
| Depreciation & amort. | 102 | -80 | -66 | -72 | -75 | -79 | -79 | -78 | -71 | -68 | -64 | -64 | -64 | -64 |
| EBIT | 972 | -592 | 2.371 | -266 | -431 | -470 | -396 | -295 | -261 | -252 | -281 | -238 | -268 | -164 |
| Net financials | -86 | -27 | 0 | 1 | 3 | -2 | -1 | -1 | -4 | -8 | -9 | -4 | -15 | -18 |
| Profit before tax | 886 | -262 | 2.371 | -159 | -428 | -472 | -397 | -296 | -265 | -261 | -291 | -242 | -283 | -183 |
| Tax | 241 | 158 | 592 | 53 | -75 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 645 | -420 | 1.779 | -212 | -353 | -472 | -397 | -296 | -265 | -261 | -291 | -242 | -283 | -183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.305 | 5.378 | 6.210 | 5.814 | 5.353 | 4.706 | 4.277 | 3.800 | 3.541 | 3.168 | 2.842 | 2.571 | 2.269 | 2.104 |
| Equity | 3.922 | 4.246 | 5.926 | 5.614 | 5.261 | 4.687 | 4.187 | 3.786 | 3.520 | 3.149 | 2.745 | 2.389 | 1.988 | 1.806 |
| Long-term debt | 375 | -394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 924 | -639 | 156 | 125 | 92 | 18 | 90 | 15 | 21 | 19 | 96 | 181 | 281 | 298 |
| Total debt | 1.299 | -1.032 | 156 | 125 | 92 | 18 | 90 | 15 | 21 | 19 | 96 | 181 | 281 | 298 |
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 |
|---|