| Revenue | DKK 2,2M | +1% |
| EBITDA | DKK 122K | -16% |
| Net profit | DKK 68K | -33% |
| Total assets | DKK 1,6M | +8% |
| Equity | DKK 923K | +8% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.164 | 1.162 | 1.040 | 1.303 | 1.223 | 1.589 | 1.623 | 1.503 | 947 | 1.415 | 1.841 | 2.125 | 2.154 | 2.185 |
| Staff expenses | -969 | -880 | -788 | -1.117 | -1.073 | -1.240 | -1.341 | -1.451 | -801 | -1.232 | -1.793 | -1.942 | -2.009 | -2.062 |
| EBITDA | -23 | 282 | 252 | 186 | 150 | 349 | 282 | 51 | 146 | 183 | 48 | 183 | 146 | 122 |
| Depreciation & amort. | -86 | -86 | -86 | -95 | -41 | -41 | -40 | -15 | -15 | -15 | -15 | -6 | -0 | -0 |
| EBIT | -109 | 196 | 166 | 91 | 109 | 307 | 242 | 36 | 131 | 168 | 33 | 177 | 146 | 122 |
| Net financials | -91 | -75 | -57 | -32 | -25 | -23 | -22 | -20 | -16 | -15 | -20 | -26 | -13 | -30 |
| Profit before tax | -18 | 121 | 109 | 59 | 84 | 285 | 220 | 16 | 114 | 153 | 13 | 152 | 132 | 92 |
| Tax | -0 | 19 | -0 | -0 | 22 | 67 | 51 | 5 | 27 | 35 | 3 | 35 | 31 | 24 |
| Net profit | -18 | 102 | 109 | 59 | 61 | 218 | 169 | 11 | 87 | 118 | 10 | 117 | 102 | 68 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 717 | 0 | 0 | 691 | 551 | 1.096 | 1.367 | 1.282 | 1.348 | 1.639 | 1.316 | 1.453 | 1.453 | 1.571 |
| Equity | 699 | 0 | 0 | -429 | -368 | 240 | 409 | 420 | 508 | 626 | 636 | 753 | 855 | 923 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.417 | 0 | 0 | 1.120 | 919 | 749 | 855 | 757 | 735 | 908 | 576 | 590 | 488 | 538 |
| Total debt | -1.417 | 0 | 0 | 1.120 | 919 | 749 | 855 | 757 | 735 | 908 | 576 | 590 | 488 | 538 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|