| Revenue | DKK -125K | -8% |
| EBITDA | DKK -186K | +8% |
| Net profit | DKK 2,4M | -68% |
| Total assets | DKK 51,4M | +7% |
| Equity | DKK 38,9M | +6% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 42.480 | 39.311 | 43.367 | 42.881 | 48.465 | 30.080 | 30.031 | -108 | -124 | -310 | -128 | -136 | -125 |
| Staff expenses | -28.896 | -28.966 | -30.983 | -30.902 | -29.576 | -27.567 | -26.296 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 13.584 | 10.345 | 12.384 | 11.866 | 18.838 | 2.713 | 3.765 | -108 | -124 | -310 | -128 | -203 | -186 |
| Depreciation & amort. | -8.389 | -7.995 | -9.261 | -10.378 | -11.813 | -6.376 | -3.269 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.195 | 2.349 | 3.122 | 1.488 | 7.025 | -3.664 | 496 | -108 | -124 | -310 | -128 | -203 | -186 |
| Net financials | -767 | -709 | -722 | -896 | -180 | -1.404 | 1.112 | -1.053 | 11.150 | 818 | 698 | 7.776 | 2.713 |
| Profit before tax | 4.429 | 1.591 | 2.285 | 592 | 6.845 | -5.067 | 1.607 | -1.161 | 11.027 | 508 | 570 | 7.573 | 2.527 |
| Tax | 782 | 54 | 587 | 114 | 2.272 | -991 | -0 | 107 | 268 | -296 | 213 | 264 | 176 |
| Net profit | 3.646 | 1.536 | 1.697 | 478 | 4.572 | -4.076 | 1.608 | -1.268 | 10.759 | 804 | 357 | 7.308 | 2.352 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 80.270 | 60.096 | 66.590 | 61.746 | 67.347 | 51.424 | 48.359 | 31.660 | 45.815 | 42.497 | 41.717 | 47.883 | 51.428 |
| Equity | 20.661 | 20.510 | 22.106 | 22.584 | 26.934 | 22.756 | 24.245 | 22.393 | 32.826 | 29.671 | 29.691 | 36.852 | 38.904 |
| Long-term debt | 18.417 | 15.355 | 22.878 | 18.838 | 23.755 | 16.781 | 15.539 | 8.000 | 8.000 | 8.000 | 8.000 | 8.000 | 0 |
| Short-term debt | 36.849 | 20.568 | 18.910 | 16.929 | 14.089 | 10.309 | 7.010 | 1.266 | 4.990 | 4.825 | 4.027 | 3.031 | 12.524 |
| Total debt | 55.266 | 35.923 | 41.789 | 35.768 | 37.844 | 27.090 | 22.549 | 9.266 | 12.990 | 12.825 | 12.027 | 11.031 | 12.524 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|