| Revenue | DKK 508K | -16% |
| EBITDA | DKK -8K | -107% |
| Net profit | DKK -29K | -142% |
| Total assets | DKK 572K | -6% |
| Equity | DKK 512K | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 220 | 621 | 607 | 717 | 271 | 392 | 334 | 455 | 613 | 735 | 466 | 358 | 607 | 508 |
| Staff expenses | -249 | -227 | -243 | -239 | -271 | -279 | -258 | -451 | -505 | -530 | -447 | -448 | -497 | -516 |
| EBITDA | -29 | 70 | 61 | 76 | 0 | 114 | 76 | 4 | 108 | 154 | 19 | -90 | 109 | -8 |
| Depreciation & amort. | -64 | 64 | 62 | 64 | 49 | -16 | -18 | -23 | -25 | -34 | -41 | -35 | -33 | -35 |
| EBIT | -93 | 6 | -1 | 12 | -49 | 98 | 58 | -19 | 83 | 120 | -22 | -125 | 76 | -43 |
| Net financials | 2 | 2 | -3 | 2 | 2 | 3 | -1 | -1 | -2 | -4 | -1 | -0 | 3 | -1 |
| Profit before tax | -91 | 7 | 3 | 14 | -46 | 101 | 58 | -20 | 82 | 117 | -23 | -125 | 79 | -44 |
| Tax | -22 | -1 | 2 | 4 | -10 | 22 | 28 | -6 | 18 | 25 | -5 | -18 | 10 | -15 |
| Net profit | -69 | 8 | 1 | 10 | -36 | 79 | 30 | -14 | 64 | 91 | -18 | -107 | 69 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 435 | 437 | 448 | 466 | 415 | 522 | 549 | 630 | 602 | 685 | 638 | 528 | 605 | 572 |
| Equity | 364 | 372 | 373 | 383 | 347 | 426 | 456 | 442 | 506 | 597 | 579 | 472 | 541 | 512 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 54 | 49 | 63 | 80 | 68 | 96 | 87 | 188 | 92 | 71 | 48 | 56 | 64 | 60 |
| Total debt | 54 | 49 | 63 | 80 | 68 | 96 | 87 | 188 | 92 | 71 | 48 | 56 | 64 | 60 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2005 | |
| Individual | 25.0% | 25.0% | 2005 | |
| Individual | 25.0% | 25.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 |
| Person | Role here | Other companies |
|---|