| Revenue | DKK 4,4M | -29% |
| EBITDA | DKK 4K | -100% |
| Net profit | DKK -434K | -166% |
| Total assets | DKK 2,3M | -46% |
| Equity | DKK 853K | -34% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.523 | 1.405 | 1.309 | 1.377 | 1.571 | 2.334 | 2.192 | 1.276 | 4.058 | 4.785 | 3.334 | 3.599 | 6.227 | 4.405 |
| Staff expenses | -513 | -595 | -901 | -843 | -1.385 | -2.158 | -1.477 | -2.179 | -2.189 | -2.770 | -3.991 | -2.858 | -4.761 | -4.328 |
| EBITDA | 1.010 | 810 | 409 | 534 | 186 | 176 | 715 | -903 | 1.868 | 2.015 | -657 | 741 | 1.466 | 4 |
| Depreciation & amort. | 137 | -144 | -185 | -437 | -113 | -181 | -135 | -315 | -322 | -443 | -427 | -455 | -312 | -323 |
| EBIT | 873 | 666 | 224 | 97 | 73 | -5 | 580 | -1.219 | 1.546 | 1.572 | -1.084 | 285 | 1.154 | -319 |
| Net financials | -44 | 238 | -118 | -188 | -59 | -156 | -53 | -124 | -125 | -108 | -111 | -193 | -198 | -178 |
| Profit before tax | 828 | 904 | 106 | -92 | 14 | -161 | 526 | -1.342 | 1.422 | 1.465 | -1.195 | 92 | 955 | -496 |
| Tax | 204 | 154 | 44 | -5 | 10 | -14 | 122 | -8 | 59 | 358 | -245 | 59 | 296 | -63 |
| Net profit | 624 | 751 | 62 | -87 | 4 | -147 | 404 | -1.334 | 1.362 | 1.107 | -950 | 33 | 660 | -434 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.843 | 2.087 | 1.924 | 1.843 | 2.219 | 2.251 | 1.348 | 3.107 | 4.324 | 5.591 | 4.509 | 4.213 | 4.193 | 2.250 |
| Equity | -578 | 173 | 235 | 148 | 151 | 5 | 409 | -925 | 437 | 1.544 | 594 | 626 | 1.286 | 853 |
| Long-term debt | 818 | 768 | 720 | 798 | 708 | 622 | 0 | 654 | 796 | 762 | 729 | 715 | 707 | 206 |
| Short-term debt | 529 | 960 | 968 | 897 | 1.360 | 1.623 | 931 | 3.378 | 3.091 | 3.285 | 3.186 | 2.871 | 2.200 | 1.192 |
| Total debt | 1.347 | 1.728 | 1.688 | 1.695 | 2.068 | 2.246 | 931 | 4.032 | 3.887 | 4.047 | 3.915 | 3.586 | 2.907 | 1.398 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Unofficial title | Unofficial title | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Danielsen | Unofficial title | 0 companies |