| Revenue | DKK 2,2M | -21% |
| EBITDA | DKK 134K | -62% |
| Net profit | DKK 47K | -73% |
| Total assets | DKK 1,8M | -7% |
| Equity | DKK 1,2M | +4% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.621 | -2.532 | 3.163 | 2.103 | 2.949 | 2.722 | 2.160 | 2.928 | 3.282 | 3.699 | 3.802 | 1.920 | 2.718 | 2.152 |
| Staff expenses | -1.345 | -1.421 | -1.505 | -1.253 | -1.440 | -1.736 | -1.331 | -1.399 | -1.824 | -2.242 | -2.047 | -1.997 | -2.363 | -2.018 |
| EBITDA | 79 | 108 | 364 | 59 | 279 | -52 | 64 | 562 | 351 | 345 | 445 | -111 | 355 | 134 |
| Depreciation & amort. | 103 | -38 | -26 | 0 | -0 | -15 | -15 | -43 | -129 | -104 | -104 | -124 | -124 | -76 |
| EBIT | -24 | 70 | 338 | 59 | 279 | -67 | 48 | 519 | 221 | 242 | 341 | -235 | 232 | 58 |
| Net financials | -5 | -5 | -5 | -3 | -4 | -3 | -3 | -7 | -5 | -15 | -13 | -11 | -9 | -5 |
| Profit before tax | -29 | 75 | 333 | 55 | 276 | -71 | 45 | 512 | 217 | 226 | 328 | -246 | 223 | 54 |
| Tax | 5 | 11 | 54 | 14 | 95 | 5 | -0 | 113 | 48 | 55 | 78 | -13 | 48 | 7 |
| Net profit | -35 | 64 | 278 | 42 | 181 | -76 | 45 | 399 | 169 | 172 | 251 | -233 | 175 | 47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 786 | 798 | 1.292 | 1.067 | 1.358 | 1.251 | 1.043 | 1.554 | 1.946 | 2.066 | 2.160 | 1.737 | 1.933 | 1.796 |
| Equity | 452 | 388 | 666 | 609 | 689 | 614 | 658 | 1.058 | 1.122 | 1.183 | 1.321 | 1.094 | 1.151 | 1.198 |
| Long-term debt | 71 | -68 | 99 | 108 | 91 | 60 | 82 | 38 | 44 | 39 | 61 | 0 | 0 | 0 |
| Short-term debt | 263 | -342 | 527 | 350 | 577 | 577 | 303 | 458 | 780 | 844 | 779 | 642 | 782 | 598 |
| Total debt | 334 | -410 | 626 | 458 | 669 | 637 | 384 | 496 | 824 | 883 | 839 | 642 | 782 | 598 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AP Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Aime Perret-Gentil | Audit | 0 companies |