| Revenue | DKK 544K | -48% |
| EBITDA | DKK -161K | -178% |
| Net profit | DKK -110K | -169% |
| Total assets | DKK 165K | -69% |
| Equity | DKK 39K | -84% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 773 | 889 | 847 | 1.133 | 953 | 838 | 1.003 | 1.009 | 982 | 1.002 | 926 | 1.052 | 544 |
| Staff expenses | -335 | -502 | -557 | -749 | -814 | -734 | -844 | -844 | -844 | -890 | -845 | -845 | -706 |
| EBITDA | 267 | 321 | 211 | 280 | 62 | 104 | 159 | 165 | 138 | 112 | 81 | 207 | -161 |
| Depreciation & amort. | -0 | -35 | -35 | -35 | -19 | -0 | -0 | -0 | -30 | -20 | -0 | -0 | -0 |
| EBIT | 267 | 287 | 176 | 245 | 42 | 104 | 159 | 165 | 108 | 92 | 81 | 207 | -161 |
| Net financials | -0 | -4 | -2 | -6 | 3 | -0 | -0 | -0 | 146 | -66 | -99 | 9 | 32 |
| Profit before tax | 267 | 282 | 174 | 240 | 45 | 104 | 159 | 165 | 254 | 26 | -18 | 215 | -129 |
| Tax | 69 | 73 | 45 | 63 | 68 | 22 | 35 | 45 | 66 | 16 | 3 | 57 | -19 |
| Net profit | 198 | 209 | 129 | 177 | -23 | 82 | 124 | 120 | 188 | 11 | -21 | 159 | -110 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 140 | 239 | 332 | 359 | 276 | 348 | 457 | 488 | 870 | 599 | 417 | 541 | 165 |
| Equity | 88 | 137 | 166 | 143 | 120 | 202 | 224 | 242 | 320 | 221 | 200 | 249 | 39 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 52 | 102 | 166 | 216 | 155 | 146 | 233 | 245 | 549 | 377 | 216 | 291 | 127 |
| Total debt | 52 | 102 | 166 | 216 | 155 | 146 | 233 | 245 | 549 | 377 | 216 | 291 | 127 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|