| Revenue | DKK -32K | +1% |
| EBITDA | DKK -32K | -1% |
| Net profit | DKK 1,3M | -40% |
| Total assets | DKK 25,9M | +5% |
| Equity | DKK 24,1M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -9 | 24.366 | 31.084 | 34.854 | 39.223 | 41.753 | 3.649 | 2.161 | 2.331 | -16 | -32 | -32 |
| Staff expenses | -0 | -0 | -11.821 | -13.048 | -13.586 | -15.480 | -17.602 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -9 | 5.166 | 6.867 | 8.226 | 9.172 | 9.537 | 3.649 | -20 | -14 | -16 | -32 | -32 |
| Depreciation & amort. | -0 | -0 | -1.938 | -2.806 | -3.849 | -4.374 | -5.321 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -9 | 3.229 | 4.061 | 4.377 | 4.798 | 4.215 | 3.649 | -20 | -14 | -16 | -32 | -32 |
| Net financials | 79 | 121 | -1.973 | -2.284 | -2.240 | -2.119 | -1.987 | 3.616 | 2.140 | 2.277 | 3.867 | 2.182 | 1.308 |
| Profit before tax | 92 | 118 | 1.256 | 1.777 | 2.136 | 2.679 | 2.228 | 3.604 | 2.121 | 2.263 | 3.851 | 2.150 | 1.275 |
| Tax | 10 | 3 | 572 | 418 | 511 | 606 | 524 | -12 | -11 | -12 | -11 | -16 | -17 |
| Net profit | 82 | 115 | 684 | 1.359 | 1.625 | 2.074 | 1.704 | 3.616 | 2.131 | 2.275 | 3.863 | 2.166 | 1.293 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 903 | 1.054 | 30.935 | 37.552 | 40.956 | 45.218 | 54.406 | 13.093 | 16.483 | 18.636 | 22.544 | 24.766 | 25.917 |
| Equity | 233 | 348 | 1.949 | 3.309 | 4.953 | 7.026 | 8.624 | 12.132 | 14.956 | 17.119 | 20.867 | 22.914 | 24.085 |
| Long-term debt | 0 | 0 | 17.626 | 22.396 | 20.517 | 20.965 | 23.757 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 670 | 706 | 9.726 | 9.785 | 12.972 | 14.107 | 18.381 | 960 | 1.527 | 1.518 | 1.677 | 1.851 | 1.831 |
| Total debt | 670 | 706 | 27.352 | 32.181 | 33.489 | 35.072 | 42.138 | 960 | 1.527 | 1.518 | 1.677 | 1.851 | 1.831 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|