| Revenue | DKK 406K | -41% |
| EBITDA | DKK 16K | -85% |
| Net profit | DKK 1K | -98% |
| Total assets | DKK 617K | -25% |
| Equity | DKK 235K | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 590 | 314 | 356 | 539 | 451 | 372 | 443 | 595 | 594 | 433 | 476 | 689 | 406 |
| Staff expenses | -280 | -388 | -358 | -399 | -406 | -442 | -440 | -487 | -439 | -423 | -427 | -581 | -390 |
| EBITDA | 309 | -74 | -2 | 140 | 45 | -70 | 3 | 107 | 139 | 9 | 50 | 109 | 16 |
| Depreciation & amort. | 74 | -15 | -23 | -23 | -23 | -23 | -23 | -23 | -4 | -4 | -4 | -4 | -3 |
| EBIT | 235 | -89 | -25 | 117 | 22 | -93 | -20 | 84 | 135 | 6 | 46 | 105 | 13 |
| Net financials | -9 | -24 | -24 | -21 | -14 | -22 | -12 | -9 | -6 | -4 | -9 | -5 | -10 |
| Profit before tax | 227 | -63 | -27 | 96 | 8 | -115 | -18 | 75 | 128 | 2 | 37 | 100 | 3 |
| Tax | 58 | 25 | 11 | 21 | 2 | -25 | 7 | 17 | 29 | 1 | 8 | 23 | 2 |
| Net profit | 169 | -88 | -38 | 75 | 6 | -91 | -25 | 59 | 100 | 1 | 28 | 77 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.056 | 467 | 287 | 474 | 665 | 334 | 193 | 266 | 481 | 459 | 469 | 820 | 617 |
| Equity | 128 | 40 | 2 | 77 | 84 | -7 | -32 | 27 | 126 | 128 | 156 | 233 | 235 |
| Long-term debt | 0 | 0 | 91 | 63 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 924 | 426 | 194 | 333 | 548 | 341 | 225 | 239 | 350 | 326 | 307 | 584 | 381 |
| Total debt | 924 | 426 | 284 | 397 | 581 | 341 | 225 | 239 | 350 | 326 | 307 | 584 | 381 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|