| Revenue | DKK 7K | -92% |
| EBITDA | DKK -3K | -104% |
| Net profit | DKK -14K | -134% |
| Total assets | DKK 400K | -19% |
| Equity | DKK 387K | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 411 | 389 | 421 | 576 | 529 | 510 | 541 | 193 | 304 | 195 | 214 | 291 | 95 | 7 |
| Staff expenses | -345 | -367 | -371 | -493 | -447 | -429 | -331 | -67 | -37 | -37 | -43 | -34 | -25 | -10 |
| EBITDA | 57 | 22 | 50 | 84 | 83 | 80 | 210 | 126 | 267 | 157 | 171 | 256 | 69 | -3 |
| Depreciation & amort. | 1 | -3 | -5 | -6 | -6 | -72 | -78 | -39 | -52 | -91 | -34 | -40 | -49 | -23 |
| EBIT | 56 | 19 | 45 | 77 | 77 | 9 | 133 | 87 | 215 | 67 | 137 | 217 | 20 | -26 |
| Net financials | -35 | -1 | -0 | -1 | -1 | -1 | -0 | -1 | -1 | 0 | -34 | 20 | 30 | 12 |
| Profit before tax | 20 | 18 | 45 | 77 | 76 | 8 | 132 | 86 | 214 | 67 | 103 | 237 | 51 | -14 |
| Tax | 46 | 4 | 11 | 18 | 17 | 2 | 29 | 19 | 47 | 17 | 25 | 54 | 10 | -0 |
| Net profit | -26 | 14 | 33 | 58 | 58 | 6 | 103 | 67 | 167 | 50 | 78 | 182 | 41 | -14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 197 | 197 | 223 | 366 | 312 | 241 | 315 | 299 | 463 | 422 | 410 | 578 | 492 | 400 |
| Equity | 107 | 122 | 156 | 214 | 222 | 176 | 226 | 239 | 351 | 344 | 365 | 489 | 468 | 387 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 89 | 73 | 65 | 150 | 88 | 64 | 88 | 60 | 112 | 78 | 45 | 89 | 23 | 13 |
| Total debt | 89 | 73 | 65 | 150 | 88 | 64 | 88 | 60 | 112 | 78 | 45 | 89 | 23 | 13 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|