| Revenue | DKK 2,3M | +0% |
| EBITDA | DKK 219K | -55% |
| Net profit | DKK 60K | -78% |
| Total assets | DKK 1,1M | -25% |
| Equity | DKK 297K | -17% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.324 | 1.402 | 1.571 | 1.583 | 1.285 | 1.587 | 1.450 | 1.823 | 1.423 | 2.450 | 1.562 | 2.245 | 2.253 |
| Staff expenses | -818 | -1.267 | -1.224 | -1.049 | -912 | -1.106 | -1.091 | -1.412 | -1.565 | -2.119 | -1.722 | -1.685 | -1.991 |
| EBITDA | 499 | 109 | 347 | 534 | 373 | 481 | 359 | 412 | -142 | 331 | -170 | 486 | 219 |
| Depreciation & amort. | 150 | -149 | -116 | -44 | -83 | -103 | -69 | -71 | -74 | -88 | -84 | -90 | -125 |
| EBIT | 349 | -39 | 232 | 490 | 290 | 378 | 290 | 341 | -216 | 243 | -254 | 396 | 94 |
| Net financials | -18 | -50 | -28 | -22 | -24 | -20 | -18 | -19 | -19 | -17 | -35 | -24 | -15 |
| Profit before tax | 331 | -42 | 203 | 468 | 266 | 358 | 271 | 322 | -235 | 225 | -289 | 371 | 79 |
| Tax | 76 | 23 | 51 | 111 | 60 | 79 | 60 | 71 | -45 | 50 | -64 | 98 | 19 |
| Net profit | 255 | -66 | 152 | 357 | 206 | 278 | 212 | 251 | -190 | 175 | -226 | 273 | 60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.553 | 915 | 1.138 | 1.216 | 1.261 | 1.544 | 1.550 | 1.376 | 1.343 | 1.883 | 1.052 | 1.437 | 1.078 |
| Equity | 622 | 309 | 363 | 571 | 675 | 851 | 912 | 663 | 363 | 425 | 86 | 359 | 297 |
| Long-term debt | 246 | 99 | 67 | 30 | 3 | 0 | 0 | 0 | 94 | 74 | 74 | 74 | 74 |
| Short-term debt | 626 | 481 | 699 | 610 | 570 | 683 | 628 | 692 | 885 | 1.361 | 893 | 990 | 707 |
| Total debt | 871 | 580 | 765 | 639 | 573 | 683 | 628 | 692 | 979 | 1.434 | 966 | 1.063 | 781 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|