| Revenue | DKK -19K | +7% |
| EBITDA | DKK -346K | -5% |
| Net profit | DKK -859K | -258% |
| Total assets | DKK 9,4M | -19% |
| Equity | DKK 9,4M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 750 | 802 | 571 | 476 | 152 | 193 | -11 | -10 | -15 | -17 | -19 | -22 | -17 | -19 |
| Staff expenses | -460 | -514 | -504 | -307 | -55 | -58 | -70 | -67 | -302 | -252 | -262 | -262 | -311 | -327 |
| EBITDA | 290 | 288 | 68 | 169 | 97 | 135 | -81 | -78 | -317 | -269 | -281 | -284 | -328 | -346 |
| Depreciation & amort. | -118 | -122 | -115 | -116 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 172 | 166 | -48 | 53 | 97 | 135 | -81 | -78 | -317 | -269 | -281 | -284 | -328 | -346 |
| Net financials | 96 | -6 | 156 | 118 | 108 | 285 | 1.421 | 959 | 176 | 2.628 | -1.312 | 543 | 1.031 | -565 |
| Profit before tax | 268 | 160 | 109 | 171 | 204 | 209 | 1.340 | 882 | -141 | 2.359 | -1.594 | 259 | 702 | -912 |
| Tax | 49 | 42 | -75 | 37 | 8 | -1 | -74 | 75 | -187 | 312 | -363 | 62 | 160 | -52 |
| Net profit | 219 | 118 | 183 | 133 | 197 | 209 | 1.414 | 807 | 46 | 2.047 | -1.231 | 196 | 542 | -859 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.452 | 12.757 | 12.846 | 13.123 | 11.295 | 11.762 | 12.877 | 13.718 | 14.016 | 14.848 | 13.448 | 12.718 | 11.588 | 9.384 |
| Equity | 10.920 | 10.464 | 10.827 | 11.048 | 11.244 | 11.454 | 12.868 | 13.675 | 13.721 | 14.818 | 13.367 | 12.695 | 11.565 | 9.371 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 362 | 397 | 322 | 381 | 50 | 308 | 8 | 43 | 295 | 29 | 81 | 23 | 23 | 13 |
| Total debt | 362 | 397 | 322 | 381 | 50 | 308 | 8 | 43 | 295 | 29 | 81 | 23 | 23 | 13 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 33.3% | 33.3% | 2005 |
| Person | Role here | Other companies |
|---|