| Revenue | DKK 1M | +6% |
| EBITDA | DKK -72K | +65% |
| Net profit | DKK 3,1M | +44% |
| Total assets | DKK 66,5M | +2% |
| Equity | DKK 65,7M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 640 | 610 | 636 | 659 | 736 | 889 | 817 | 839 | 690 | 991 | 878 | 950 | 1.010 |
| Staff expenses | -444 | -393 | -499 | -478 | -512 | -496 | -530 | -551 | -558 | -549 | -557 | -573 | -594 |
| EBITDA | -24 | 5 | -179 | -48 | 47 | 294 | 265 | 212 | 277 | 387 | 232 | -205 | -72 |
| Depreciation & amort. | 27 | 2 | -29 | -31 | -31 | -45 | -111 | -111 | -120 | -132 | -71 | -63 | -22 |
| EBIT | -51 | 3 | -209 | -80 | 16 | 250 | 154 | 100 | 157 | 256 | 161 | -268 | -94 |
| Net financials | 223 | 1.491 | 665 | 3.132 | 1.463 | 4.802 | 2.470 | 2.512 | 5.083 | 23.872 | 2.858 | 2.404 | 3.178 |
| Profit before tax | 172 | 1.494 | 457 | 3.052 | 1.479 | 5.052 | 2.624 | 2.613 | 5.240 | 24.128 | 2.635 | 2.136 | 3.084 |
| Tax | -12 | 16 | 115 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 |
| Net profit | 184 | 1.478 | 341 | 3.052 | 1.479 | 5.052 | 2.624 | 2.613 | 5.240 | 24.128 | 2.635 | 2.136 | 3.083 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.368 | 15.191 | 15.948 | 18.817 | 20.164 | 29.214 | 34.844 | 35.988 | 37.283 | 61.206 | 63.614 | 65.557 | 66.542 |
| Equity | 13.159 | 14.540 | 14.783 | 17.735 | 19.113 | 24.061 | 26.579 | 29.084 | 34.213 | 58.228 | 60.749 | 62.767 | 65.728 |
| Long-term debt | 0 | 0 | 613 | 827 | 806 | 4.834 | 8.069 | 6.534 | 2.875 | 2.729 | 5.282 | 5.103 | 1.234 |
| Short-term debt | 209 | 651 | 552 | 255 | 245 | 319 | 196 | 370 | 195 | 249 | 224 | 238 | 198 |
| Total debt | 209 | 651 | 1.166 | 1.082 | 1.051 | 5.153 | 8.265 | 6.904 | 3.070 | 2.978 | 2.865 | 5.341 | 814 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|