| Revenue | DKK 0 | — |
| EBITDA | DKK -164K | -21% |
| Net profit | DKK 5,9M | -51% |
| Total assets | DKK 118,2M | +5% |
| Equity | DKK 101,7M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54.362 | 39.259 | 43.010 | 49.351 | 44.445 | 55.640 | 50.231 | 58.813 | 877 | -248 | 0 | 0 | 0 |
| Staff expenses | -32.551 | -35.785 | -34.868 | -37.999 | -41.521 | -41.191 | -42.770 | -40.367 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 21.811 | 2.983 | 10.181 | 11.380 | 3.061 | 14.420 | 7.460 | 18.645 | 877 | -248 | -248 | -136 | -164 |
| Depreciation & amort. | 1.784 | -2.991 | -2.569 | -2.675 | -2.439 | -2.801 | -2.915 | -2.827 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 20.027 | -8 | 7.611 | 8.706 | 622 | 11.618 | 4.545 | 15.817 | 877 | -248 | -248 | -136 | -164 |
| Net financials | -3.266 | -2.569 | -1.801 | 275 | -4.618 | 39 | -2.014 | 1.228 | 17.608 | 26.118 | 13.762 | 13.737 | 6.398 |
| Profit before tax | 16.762 | -2.577 | 5.810 | 8.981 | -3.996 | 11.657 | 2.531 | 17.045 | 18.485 | 25.870 | 13.515 | 13.602 | 6.234 |
| Tax | 4.342 | -354 | 1.174 | 2.199 | -393 | 2.439 | 631 | 4.043 | 717 | 930 | -56 | 1.573 | 340 |
| Net profit | 12.420 | -2.224 | 4.636 | 6.782 | -3.603 | 9.218 | 1.899 | 13.002 | 17.768 | 24.940 | 13.570 | 12.028 | 5.894 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 129.692 | 126.805 | 129.378 | 138.835 | 144.692 | 150.009 | 144.941 | 157.654 | 80.717 | 118.965 | 118.803 | 112.118 | 118.221 |
| Equity | 26.204 | 25.505 | 29.257 | 35.250 | 35.879 | 45.489 | 47.563 | 60.334 | 74.741 | 99.653 | 113.187 | 102.818 | 101.694 |
| Long-term debt | 63.991 | 60.725 | 58.740 | 54.073 | 47.893 | 43.748 | 39.691 | 39.050 | 3.249 | 182 | 0 | 0 | 0 |
| Short-term debt | 33.373 | 32.901 | 31.728 | 38.896 | 57.146 | 56.407 | 53.950 | 54.233 | 2.727 | 19.130 | 5.615 | 9.301 | 16.527 |
| Total debt | 97.364 | 93.626 | 90.468 | 92.969 | 105.039 | 100.155 | 93.642 | 93.283 | 5.976 | 19.312 | 5.615 | 9.301 | 16.527 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|