| Revenue | DKK 361K | +20% |
| EBITDA | DKK 2K | +101% |
| Net profit | DKK 8K | -91% |
| Total assets | DKK 1,7M | +3% |
| Equity | DKK 1,5M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 993 | 807 | 857 | 554 | 680 | 560 | 453 | 450 | 388 | 483 | 541 | 446 | 301 | 361 |
| Staff expenses | -670 | -584 | -542 | -603 | -467 | -561 | -438 | -485 | -434 | -580 | -508 | -442 | -481 | -359 |
| EBITDA | 324 | 224 | 315 | -49 | 213 | -2 | 15 | -35 | -46 | -97 | 33 | 4 | -180 | 2 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -4 | -4 | -2 | -0 | -0 | -0 | -0 |
| EBIT | 324 | 224 | 315 | -49 | 213 | -2 | 13 | -39 | -50 | -99 | 33 | 4 | -180 | 2 |
| Net financials | -2 | 15 | 31 | 50 | 73 | 82 | 32 | 163 | -49 | 216 | -111 | 83 | 297 | 9 |
| Profit before tax | 321 | 238 | 346 | 1 | 286 | 81 | 45 | 123 | -99 | 117 | -78 | 88 | 117 | 12 |
| Tax | 81 | 60 | 86 | 1 | 64 | 19 | 14 | 26 | -21 | 26 | -0 | 4 | 26 | 3 |
| Net profit | 240 | 178 | 260 | 0 | 222 | 62 | 31 | 97 | -78 | 91 | -78 | 84 | 91 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 868 | 947 | 1.165 | 1.196 | 1.333 | 1.452 | 1.477 | 1.554 | 1.495 | 1.528 | 1.412 | 1.695 | 1.693 | 1.736 |
| Equity | 652 | 782 | 993 | 944 | 1.166 | 1.228 | 1.259 | 1.356 | 1.278 | 1.369 | 1.291 | 1.375 | 1.466 | 1.474 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 217 | 165 | 171 | 252 | 167 | 218 | 218 | 169 | 217 | 159 | 121 | 319 | 228 | 261 |
| Total debt | 217 | 165 | 171 | 252 | 167 | 224 | 218 | 196 | 217 | 159 | 121 | 319 | 228 | 262 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|