| Revenue | DKK 795K | -17% |
| EBITDA | DKK -67K | -203% |
| Net profit | DKK -227K | -1653% |
| Total assets | DKK 658K | -38% |
| Equity | DKK -134K | -246% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 380 | 257 | 696 | 1.082 | 784 | 398 | 958 | 1.060 | 1.310 | 967 | 581 | 956 | 795 |
| Staff expenses | -292 | -182 | -303 | -803 | -640 | -462 | -825 | -933 | -1.165 | -1.035 | -979 | -891 | -862 |
| EBITDA | 89 | 75 | 393 | 279 | 144 | -72 | 133 | 127 | 145 | -68 | -397 | 65 | -67 |
| Depreciation & amort. | -15 | -5 | -5 | -32 | -46 | -54 | -36 | -36 | -35 | -27 | -12 | -16 | -16 |
| EBIT | 74 | 71 | 388 | 248 | 98 | -125 | 98 | 92 | 110 | -95 | -409 | 49 | -83 |
| Net financials | -15 | -10 | -26 | -8 | -10 | -12 | -13 | -7 | -5 | -6 | -24 | -29 | -30 |
| Profit before tax | 58 | 60 | 362 | 240 | 87 | -137 | 85 | 85 | 104 | -101 | -433 | 20 | -113 |
| Tax | -0 | -0 | 42 | 57 | 21 | -29 | 20 | 20 | 24 | -22 | -93 | 6 | 114 |
| Net profit | 58 | 60 | 321 | 183 | 67 | -107 | 65 | 65 | 81 | -79 | -340 | 15 | -227 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 185 | 172 | 976 | 1.061 | 878 | 812 | 772 | 1.347 | 1.567 | 1.305 | 873 | 1.061 | 658 |
| Equity | -237 | -177 | 144 | 326 | 393 | 285 | 351 | 416 | 497 | 418 | 78 | 92 | -134 |
| Long-term debt | 0 | 0 | 96 | 74 | 50 | 0 | 0 | 23 | 57 | 0 | 0 | 0 | 0 |
| Short-term debt | 422 | 349 | 734 | 656 | 426 | 526 | 421 | 908 | 1.013 | 887 | 795 | 969 | 793 |
| Total debt | 422 | 349 | 830 | 730 | 476 | 526 | 421 | 931 | 1.070 | 887 | 795 | 969 | 793 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|