| Revenue | DKK 858K | -58% |
| EBITDA | DKK 404K | -74% |
| Net profit | DKK 109K | -90% |
| Total assets | DKK 5,2M | -11% |
| Equity | DKK 3,3M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 538 | 658 | 521 | 650 | 817 | 855 | 1.125 | 940 | 1.514 | 781 | 1.292 | 2.035 | 858 |
| Staff expenses | -457 | -462 | -460 | -463 | -455 | -458 | -461 | -456 | -458 | -457 | -459 | -455 | -455 |
| EBITDA | 81 | 196 | 60 | 188 | 362 | 397 | 665 | 484 | 1.056 | 324 | 833 | 1.580 | 404 |
| Depreciation & amort. | -59 | -30 | -14 | -2 | -24 | -21 | -54 | -94 | -78 | -62 | -68 | -78 | -116 |
| EBIT | 22 | 166 | 47 | 186 | 338 | 375 | 610 | 390 | 977 | 262 | 765 | 1.501 | 287 |
| Net financials | -16 | -9 | -7 | -7 | -12 | -16 | -15 | -23 | -26 | -38 | -28 | -51 | -134 |
| Profit before tax | 6 | 157 | 40 | 179 | 326 | 359 | 596 | 367 | 952 | 224 | 736 | 1.450 | 153 |
| Tax | 3 | 16 | 10 | 42 | 72 | 80 | 131 | 82 | 174 | 59 | 171 | 328 | 45 |
| Net profit | 3 | 140 | 30 | 137 | 254 | 280 | 465 | 285 | 778 | 165 | 565 | 1.122 | 109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 676 | 463 | 362 | 538 | 1.006 | 1.260 | 1.549 | 2.138 | 2.841 | 2.544 | 2.613 | 5.784 | 5.177 |
| Equity | 129 | 168 | 198 | 265 | 418 | 595 | 953 | 1.130 | 1.798 | 1.850 | 2.301 | 3.305 | 3.292 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.061 | 797 |
| Short-term debt | 547 | 295 | 164 | 273 | 588 | 665 | 585 | 999 | 1.043 | 694 | 312 | 1.418 | 1.088 |
| Total debt | 547 | 295 | 164 | 273 | 588 | 665 | 585 | 999 | 1.043 | 694 | 312 | 2.480 | 1.885 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|