| Revenue | DKK 1,1M | -15% |
| EBITDA | DKK 15K | -69% |
| Net profit | DKK 5K | -85% |
| Total assets | DKK 664K | +83% |
| Equity | DKK 187K | +3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.043 | 865 | 1.041 | — | 1.104 | 1.086 | 1.038 | 1.353 | 1.076 | 1.837 | 1.358 | 1.255 | 1.312 | 1.119 |
| Staff expenses | -982 | -789 | -1.002 | -0 | -1.075 | -1.058 | -998 | -1.291 | -1.147 | -985 | -1.263 | -1.315 | -1.264 | -1.104 |
| EBITDA | 25 | 76 | 39 | 0 | 29 | 28 | 39 | 62 | -71 | 68 | 95 | -60 | 48 | 15 |
| Depreciation & amort. | -43 | -39 | -0 | -0 | -5 | -5 | -5 | -5 | -2 | -4 | -4 | -4 | -4 | -2 |
| EBIT | -18 | 36 | 39 | 0 | 24 | 23 | 34 | 57 | -73 | 64 | 91 | -64 | 44 | 13 |
| Net financials | 0 | -18 | 0 | 0 | -3 | -2 | -2 | -1 | -2 | -1 | -3 | -0 | 0 | 0 |
| Profit before tax | 2 | 18 | 36 | 0 | 21 | 22 | 32 | 56 | -75 | 62 | 88 | -64 | 44 | 13 |
| Tax | 28 | 5 | 10 | -0 | 5 | 5 | 7 | 13 | -16 | 14 | 20 | -13 | 10 | 8 |
| Net profit | -26 | 13 | 26 | 0 | 16 | 17 | 25 | 43 | -59 | 48 | 69 | -52 | 34 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 321 | 284 | 166 | 0 | 220 | 191 | 266 | 301 | 298 | 293 | 352 | 329 | 364 | 664 |
| Equity | 4 | 18 | 43 | 0 | 57 | 74 | 99 | 141 | 82 | 131 | 199 | 148 | 182 | 187 |
| Long-term debt | -64 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 0 | 15 | 0 | 0 | 0 |
| Short-term debt | -253 | 266 | 123 | 0 | 163 | 118 | 168 | 146 | 215 | 162 | 137 | 182 | 181 | 477 |
| Total debt | -317 | 266 | 123 | 0 | 163 | 118 | 168 | 159 | 215 | 162 | 153 | 182 | 181 | 477 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 33.3% | 2025 | |
| Individual | 33.3% | 33.3% | 2025 | |
| Individual | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|