| Revenue | DKK -120K | -104% |
| EBITDA | DKK -183K | -40% |
| Net profit | DKK -193K | +11% |
| Total assets | DKK 262K | -91% |
| Equity | DKK -73K | -161% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.215 | 2.574 | 2.575 | 1.205 | 2.018 | 2.636 | 2.602 | 2.465 | 3.001 | 3.976 | 3.217 | 3.118 | -120 |
| Staff expenses | -2.196 | -1.942 | -2.386 | -1.354 | -2.087 | -2.393 | -2.486 | -2.208 | -2.392 | -3.514 | -3.474 | -3.249 | -64 |
| EBITDA | -67 | 562 | 103 | -148 | -68 | 243 | 116 | 257 | 609 | 462 | -257 | -131 | -183 |
| Depreciation & amort. | -0 | -0 | -0 | -80 | -73 | -64 | -66 | -71 | -77 | -95 | -35 | -25 | -0 |
| EBIT | -67 | 562 | 103 | -229 | -141 | 179 | 51 | 186 | 532 | 368 | -291 | -156 | -183 |
| Net financials | -142 | -149 | -175 | -174 | -118 | -137 | -142 | -154 | -119 | -66 | -69 | -118 | -19 |
| Profit before tax | -209 | 414 | -72 | -403 | -259 | 42 | -91 | 32 | 412 | 302 | -360 | -274 | -202 |
| Tax | -109 | 108 | -11 | -56 | -53 | 12 | -1 | -0 | 85 | 69 | -77 | -58 | -9 |
| Net profit | -100 | 306 | -61 | -347 | -207 | 30 | -90 | 32 | 327 | 233 | -283 | -216 | -193 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.309 | 3.256 | 3.388 | 2.931 | 3.008 | 3.036 | 2.469 | 2.595 | 2.817 | 3.642 | 3.158 | 3.018 | 262 |
| Equity | — | 699 | 641 | 293 | 87 | 117 | 27 | 59 | 386 | 619 | 336 | 120 | -73 |
| Long-term debt | 1.766 | 1.851 | 1.686 | 806 | 1.357 | 1.227 | 1.107 | 926 | 794 | 560 | 347 | 0 | 0 |
| Short-term debt | 1.514 | 1.785 | 1.729 | 1.790 | 1.565 | 1.691 | 1.335 | 1.610 | 1.552 | 2.320 | 2.409 | 2.889 | 335 |
| Total debt | 3.279 | 3.637 | 2.747 | 2.596 | 2.922 | 2.918 | 2.442 | 2.536 | 2.346 | 2.879 | 2.755 | 2.889 | 335 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|