| Revenue | DKK 685K | -8% |
| EBITDA | DKK -321K | -156% |
| Net profit | DKK -337K | -46% |
| Total assets | DKK 650K | -44% |
| Equity | DKK 468K | -46% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.411 | 1.313 | 3.762 | 3.534 | 2.859 | 1.859 | 1.288 | 679 | 786 | 880 | 859 | 1.566 | 745 | 685 |
| Staff expenses | -662 | -648 | -931 | -1.254 | -1.254 | -1.711 | -1.631 | -1.010 | -919 | -865 | -824 | -1.011 | -870 | -1.006 |
| EBITDA | 139 | 184 | 2.232 | 2.280 | 1.303 | 148 | -343 | -227 | -132 | 16 | 35 | 555 | -125 | -321 |
| Depreciation & amort. | -3 | -12 | -30 | -32 | -40 | -43 | -64 | 52 | -4 | -2 | -10 | -9 | -6 | -6 |
| EBIT | 135 | 172 | 2.202 | 2.249 | 1.263 | 105 | -406 | -279 | -136 | 14 | 25 | 546 | -132 | -327 |
| Net financials | 16 | -12 | 1 | -41 | -11 | -20 | -11 | -1 | 14 | 8 | -3 | 40 | 0 | -10 |
| Profit before tax | 151 | 160 | 2.203 | 2.208 | 1.252 | 85 | -417 | -280 | -123 | 21 | 22 | 586 | -132 | -337 |
| Tax | 21 | 41 | 562 | 523 | 298 | 20 | -86 | -61 | -26 | 5 | 7 | 7 | 99 | -0 |
| Net profit | 130 | 118 | 1.640 | 1.685 | 954 | 65 | -331 | -219 | -96 | 17 | 15 | 578 | -231 | -337 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 662 | 758 | 2.900 | 1.555 | 1.773 | 1.501 | 1.126 | 900 | 975 | 887 | 690 | 1.476 | 1.153 | 650 |
| Equity | 374 | 493 | 2.085 | 870 | 1.324 | 1.139 | 808 | 589 | 493 | 509 | 525 | 1.103 | 872 | 468 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 57 | 57 | 57 | 57 | 22 | 0 |
| Short-term debt | 288 | 265 | 815 | 684 | 449 | 363 | 318 | 294 | 424 | 320 | 108 | 316 | 260 | 183 |
| Total debt | 288 | 265 | 815 | 685 | 449 | 363 | 318 | 311 | 482 | 378 | 165 | 373 | 281 | 183 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|