| Revenue | DKK 1,3M | -15% |
| EBITDA | DKK 48K | +25% |
| Net profit | DKK -11K | +63% |
| Total assets | DKK 1,3M | -7% |
| Equity | DKK 510K | -2% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 634 | 711 | 918 | — | 1.435 | 1.461 | 1.723 | 1.640 | 1.459 | 1.592 | 1.532 | 1.562 | 1.329 |
| Staff expenses | -659 | -668 | -957 | -1.031 | -1.338 | -1.469 | -1.180 | -1.125 | -1.068 | -1.194 | -1.498 | -1.514 | -1.274 |
| EBITDA | -25 | 42 | -39 | 152 | 98 | -7 | 543 | 495 | 373 | 388 | 29 | 38 | 48 |
| Depreciation & amort. | 68 | 68 | -67 | -73 | -79 | -67 | -38 | -39 | -122 | -183 | -247 | -42 | -42 |
| EBIT | -93 | -25 | -107 | 79 | 19 | -74 | 505 | 456 | 251 | 205 | -218 | -4 | 5 |
| Net financials | 3 | -4 | -1 | -41 | -19 | -24 | -23 | -29 | -21 | -28 | -68 | -25 | -11 |
| Profit before tax | -89 | -29 | -108 | 38 | 0 | -97 | 482 | 427 | 229 | 177 | -287 | -29 | -5 |
| Tax | -22 | -7 | -26 | 8 | 1 | -17 | 107 | 101 | 52 | 41 | -6 | -0 | 5 |
| Net profit | -67 | -22 | -82 | 30 | -1 | -81 | 374 | 326 | 178 | 135 | -281 | -29 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 536 | 445 | 409 | 1.079 | 1.119 | 1.127 | 1.344 | 1.590 | 1.801 | 1.786 | 1.310 | 1.399 | 1.305 |
| Equity | 239 | 114 | 32 | 62 | 61 | -20 | 355 | 628 | 752 | 830 | 549 | 521 | 510 |
| Long-term debt | 0 | 0 | 0 | 606 | 630 | 639 | 570 | 555 | 540 | 524 | 507 | 491 | 473 |
| Short-term debt | 272 | 314 | 377 | 411 | 428 | 508 | 413 | 398 | 502 | 426 | 253 | 388 | 322 |
| Total debt | 272 | 314 | 377 | 1.017 | 1.058 | 1.146 | 984 | 954 | 1.041 | 950 | 761 | 879 | 795 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|