| Revenue | DKK 112K | -415% |
| EBITDA | DKK -95K | +37% |
| Net profit | DKK -78K | +59% |
| Total assets | DKK 951K | -5% |
| Equity | DKK 385K | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 628 | 681 | 729 | 675 | 667 | 763 | 774 | 821 | 918 | 833 | 424 | 763 | -36 | 112 |
| Staff expenses | -300 | -321 | -298 | -376 | -363 | -480 | -463 | -545 | -558 | -663 | -667 | -510 | -116 | -208 |
| EBITDA | 208 | 164 | 247 | 110 | 151 | 80 | 81 | 18 | 147 | 170 | -243 | 253 | -152 | -95 |
| Depreciation & amort. | -67 | -68 | -64 | -30 | -22 | -22 | -22 | -36 | -35 | -32 | -29 | -67 | -26 | -13 |
| EBIT | 140 | 96 | 183 | 80 | 130 | 59 | 59 | -18 | 112 | 138 | -272 | 187 | -178 | -109 |
| Net financials | -9 | -24 | -63 | -49 | -71 | -19 | 43 | 50 | 64 | 8 | 31 | 21 | -13 | 30 |
| Profit before tax | 131 | 72 | 119 | 31 | 59 | 40 | 103 | 32 | 176 | 146 | -241 | 208 | -191 | -78 |
| Tax | 44 | 31 | 42 | 12 | 8 | 14 | 28 | 12 | 44 | 37 | -0 | 3 | -0 | -0 |
| Net profit | 87 | 41 | 77 | 20 | 51 | 26 | 75 | 20 | 132 | 109 | -241 | 205 | -191 | -78 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.186 | 1.158 | 1.224 | 1.045 | 998 | 958 | 1.026 | 1.085 | 1.361 | 1.420 | 1.038 | 1.230 | 1.006 | 951 |
| Equity | 139 | 180 | 258 | 277 | 328 | 354 | 429 | 449 | 580 | 690 | 449 | 654 | 463 | 385 |
| Long-term debt | 765 | 718 | 667 | 562 | 537 | 442 | 422 | 401 | 380 | 359 | 339 | 322 | 310 | 294 |
| Short-term debt | 271 | 248 | 288 | 194 | 133 | 162 | 175 | 235 | 400 | 371 | 250 | 254 | 233 | 273 |
| Total debt | 1.035 | 966 | 955 | 756 | 670 | 604 | 597 | 636 | 780 | 730 | 589 | 576 | 543 | 567 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|