| Revenue | DKK 9,4M | +17% |
| EBITDA | DKK 2,2M | +1% |
| Net profit | DKK 377K | -46% |
| Total assets | DKK 9,9M | -8% |
| Equity | DKK 2,8M | +13% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.531 | 3.271 | 3.214 | 3.448 | 1.563 | 2.383 | 1.954 | 2.540 | 3.657 | 5.708 | 6.970 | 8.039 | 9.371 |
| Staff expenses | -2.110 | -2.490 | -2.628 | -2.418 | -1.388 | -1.774 | -1.739 | -2.423 | -2.839 | -4.075 | -5.285 | -5.811 | -7.152 |
| EBITDA | 1.421 | 780 | 586 | 1.029 | 175 | 609 | 215 | 107 | 818 | 1.633 | 1.685 | 2.203 | 2.219 |
| Depreciation & amort. | -759 | -390 | -778 | -681 | -368 | -410 | -370 | -340 | -371 | -403 | -577 | -1.064 | -1.414 |
| EBIT | 662 | 390 | -193 | 348 | -193 | 199 | -155 | -233 | 447 | 1.230 | 1.107 | 1.139 | 805 |
| Net financials | -192 | -168 | -205 | -197 | -137 | -146 | -129 | -156 | -134 | -51 | -82 | -229 | -279 |
| Profit before tax | 470 | 222 | -247 | 151 | -330 | 53 | -284 | -388 | 313 | 1.179 | 1.025 | 910 | 526 |
| Tax | 208 | 44 | 75 | 43 | -19 | 16 | -59 | -75 | 79 | 273 | 270 | 208 | 149 |
| Net profit | 262 | 178 | -322 | 108 | -311 | 36 | -225 | -313 | 234 | 906 | 755 | 702 | 377 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.703 | 4.232 | 5.153 | 4.053 | 3.391 | 3.558 | 2.991 | 3.391 | 3.185 | 4.268 | 8.293 | 10.770 | 9.938 |
| Equity | 693 | 872 | 549 | 658 | 347 | 383 | 158 | -155 | 79 | 986 | 1.740 | 2.442 | 2.758 |
| Long-term debt | 889 | 312 | 1.452 | 1.194 | 828 | 814 | 301 | 415 | 121 | 0 | 2.701 | 3.812 | 2.763 |
| Short-term debt | 2.949 | 2.906 | 3.085 | 2.117 | 2.150 | 2.279 | 2.509 | 3.131 | 2.958 | 3.022 | 3.458 | 4.003 | 3.917 |
| Total debt | 3.838 | 3.218 | 4.537 | 3.310 | 2.978 | 3.093 | 2.810 | 3.546 | 3.079 | 3.022 | 6.159 | 7.815 | 6.681 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|