| Revenue | DKK 920K | -15% |
| EBITDA | DKK -19K | -113% |
| Net profit | DKK -27K | -125% |
| Total assets | DKK 650K | -29% |
| Equity | DKK 540K | -23% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.669 | 1.852 | 1.679 | 1.656 | 1.387 | 1.606 | 1.529 | 1.587 | 1.497 | 1.677 | 1.420 | 1.560 | 1.085 | 920 |
| Staff expenses | -1.280 | -1.639 | -1.682 | -1.678 | -1.505 | -1.449 | -1.282 | -1.364 | -1.329 | -1.435 | -1.260 | -1.006 | -940 | -938 |
| EBITDA | 40 | 182 | -4 | -24 | -117 | 158 | 246 | 223 | 168 | 242 | 160 | 554 | 146 | -19 |
| Depreciation & amort. | -110 | -108 | -112 | -90 | -69 | -20 | -7 | -16 | -14 | -9 | -3 | -0 | -0 | -5 |
| EBIT | -71 | 74 | -116 | -114 | -186 | 138 | 239 | 208 | 154 | 232 | 157 | 554 | 146 | -23 |
| Net financials | 390 | -18 | 0 | -6 | -6 | -7 | -6 | -10 | -10 | -9 | -8 | -2 | -6 | -4 |
| Profit before tax | 319 | 55 | -116 | -119 | -192 | 130 | 233 | 198 | 144 | 223 | 149 | 552 | 140 | -27 |
| Tax | -28 | 16 | -24 | -0 | -66 | 31 | 53 | 49 | 35 | 52 | 37 | 126 | 34 | -1 |
| Net profit | 347 | 40 | -92 | -119 | -126 | 99 | 180 | 149 | 110 | 171 | 112 | 426 | 106 | -27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.290 | 1.100 | 971 | 881 | 850 | 712 | 694 | 1.058 | 729 | 936 | 774 | 1.033 | 913 | 650 |
| Equity | 880 | 823 | 633 | 414 | 187 | 225 | 314 | 355 | 354 | 413 | 410 | 718 | 702 | 540 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.409 | 277 | 338 | 467 | 664 | 488 | 379 | 703 | 371 | 522 | 364 | 315 | 211 | 109 |
| Total debt | 1.409 | 277 | 338 | 467 | 664 | 488 | 379 | 703 | 371 | 522 | 364 | 315 | 211 | 109 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|