| Revenue | DKK 623K | -4% |
| EBITDA | DKK 183K | +249% |
| Net profit | DKK 260K | +240% |
| Total assets | DKK 581K | +50% |
| Equity | DKK -9K | +97% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.357 | 1.177 | 944 | 1.074 | 917 | 1.154 | 914 | 823 | 732 | 581 | 832 | 649 | 623 |
| Staff expenses | -1.294 | -1.033 | -870 | -882 | -880 | -842 | -909 | -861 | -785 | -797 | -681 | -766 | -440 |
| EBITDA | 63 | 145 | 74 | 192 | 37 | 313 | 6 | -38 | -60 | -216 | 151 | -122 | 183 |
| Depreciation & amort. | -196 | -37 | -40 | -40 | -40 | -40 | -45 | -12 | -16 | -19 | -19 | -12 | -12 |
| EBIT | -133 | 107 | 34 | 152 | -3 | 272 | -39 | -49 | -76 | -235 | 132 | -135 | 171 |
| Net financials | -54 | -43 | -42 | -28 | -29 | -14 | -24 | -22 | -31 | -30 | -38 | -51 | -17 |
| Profit before tax | -187 | 64 | -8 | 124 | -32 | 258 | -63 | -71 | -107 | -264 | 94 | -186 | 153 |
| Tax | -0 | -0 | 0 | 0 | -0 | 18 | -0 | -0 | -0 | -0 | -0 | -0 | -107 |
| Net profit | -187 | 64 | -8 | 124 | -32 | 239 | -63 | -71 | -107 | -264 | 94 | -186 | 260 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 749 | 590 | 711 | 733 | 619 | 964 | 815 | 747 | 847 | 496 | 666 | 389 | 581 |
| Equity | -59 | 4 | -3 | 121 | 89 | 328 | 265 | 194 | 87 | -177 | -83 | -269 | -9 |
| Long-term debt | 24 | 0 | 150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 785 | 586 | 565 | 613 | 530 | 636 | 550 | 553 | 760 | 673 | 749 | 658 | 590 |
| Total debt | 809 | 586 | 714 | 613 | 530 | 636 | 550 | 553 | 760 | 673 | 749 | 658 | 590 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|