| Revenue | DKK -75K | +9% |
| EBITDA | DKK -75K | -9% |
| Net profit | DKK 611K | -50% |
| Total assets | DKK 33,8M | -8% |
| Equity | DKK 32,6M | +2% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 195.485 | 205.513 | 43.469 | 48.032 | 52.255 | 38.414 | -26 | -57 | -86 | -36 | -69 | -75 |
| Staff expenses | -0 | -35.074 | -40.088 | -40.764 | -38.169 | -39.637 | -39.933 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3 | 15.494 | 10.238 | 2.705 | 9.863 | 5.090 | -1.519 | -26 | -57 | -86 | -36 | -69 | -75 |
| Depreciation & amort. | -0 | -1.202 | -1.467 | -3.469 | -3.801 | -3.614 | -3.337 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3 | 14.292 | 8.771 | -764 | 6.062 | 1.476 | -4.856 | -26 | -57 | -86 | -36 | -69 | -75 |
| Net financials | 6.877 | -1.314 | -591 | -724 | -1.072 | -1.700 | -1.546 | -1.219 | 90 | 20.148 | 2.665 | 1.669 | 912 |
| Profit before tax | 6.880 | 12.978 | 8.180 | -1.488 | 4.990 | -224 | -6.402 | -1.245 | 33 | 20.062 | 2.629 | 1.600 | 837 |
| Tax | -544 | 3.921 | 2.064 | 226 | 1.576 | 481 | -1.226 | -49 | -80 | -0 | 339 | 385 | 226 |
| Net profit | 7.424 | 9.057 | 6.116 | -1.714 | 3.414 | -705 | -5.176 | -1.196 | 113 | 20.062 | 2.290 | 1.215 | 611 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 52.262 | 60.561 | 77.661 | 90.298 | 94.184 | 102.334 | 85.318 | 27.001 | 25.671 | 35.937 | 38.029 | 36.596 | 33.778 |
| Equity | 9.152 | 14.053 | 19.029 | 15.472 | 18.196 | 18.811 | 13.734 | 8.752 | 8.851 | 28.856 | 31.087 | 32.029 | 32.573 |
| Long-term debt | 4.250 | 0 | 0 | 16.882 | 16.172 | 15.732 | 15.748 | 7.069 | 6.712 | 2.571 | 2.185 | 0 | 0 |
| Short-term debt | 31.681 | 39.103 | 58.632 | 57.944 | 59.816 | 67.791 | 55.836 | 11.180 | 10.108 | 4.510 | 4.757 | 4.567 | 1.205 |
| Total debt | 35.931 | 39.103 | 58.632 | 74.826 | 75.988 | 83.523 | 71.584 | 18.249 | 16.820 | 7.081 | 6.942 | 4.567 | 1.205 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|