| Revenue | DKK 296K | -21% |
| EBITDA | DKK 62K | -1% |
| Net profit | DKK 21K | +101% |
| Total assets | DKK 439K | -25% |
| Equity | DKK -88K | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.755 | 1.643 | 1.222 | 930 | 788 | 874 | 758 | 459 | 366 | 262 | 337 | 289 | 375 | 296 |
| Staff expenses | -1.617 | -1.330 | -1.269 | -877 | -742 | -798 | -698 | -383 | -344 | -236 | -343 | -236 | -313 | -234 |
| EBITDA | 138 | 67 | -47 | 53 | 46 | 75 | 61 | 76 | 23 | 26 | -7 | 52 | 62 | 62 |
| Depreciation & amort. | -86 | 61 | -53 | -28 | -28 | -0 | -0 | -0 | -3 | -7 | -7 | -7 | -7 | -4 |
| EBIT | 52 | 6 | -100 | 24 | 18 | 75 | 61 | 76 | 20 | 19 | -13 | 46 | 56 | 58 |
| Net financials | -48 | -52 | -55 | -59 | -40 | -41 | -49 | -32 | -25 | -19 | -20 | -28 | -35 | -30 |
| Profit before tax | 3 | -46 | -154 | -35 | -22 | 34 | 12 | 44 | -5 | 0 | -33 | 18 | 21 | 28 |
| Tax | 2 | -9 | -26 | -7 | -4 | 9 | 4 | 11 | 4 | 1 | -6 | 5 | 10 | 7 |
| Net profit | 1 | -37 | -128 | -27 | -18 | 25 | 8 | 33 | -9 | -1 | -27 | 13 | 10 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.413 | 960 | 964 | 808 | 677 | 650 | 659 | 519 | 544 | 522 | 631 | 544 | 587 | 439 |
| Equity | 49 | 11 | -117 | -144 | -162 | -137 | -129 | -96 | -105 | -105 | -132 | -119 | -109 | -88 |
| Long-term debt | 105 | 49 | 174 | 122 | 127 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.260 | 900 | 907 | 831 | 712 | 750 | 788 | 615 | 649 | 627 | 763 | 663 | 696 | 528 |
| Total debt | 1.364 | 949 | 1.081 | 952 | 839 | 787 | 788 | 615 | 649 | 627 | 763 | 663 | 696 | 528 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|