| Revenue | DKK 1,4M | +7% |
| EBITDA | DKK -156K | +56% |
| Net profit | DKK -130K | +55% |
| Total assets | DKK 673K | -21% |
| Equity | DKK 99K | -57% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.802 | 2.407 | 2.398 | 1.671 | 1.666 | 1.659 | 1.620 | 1.585 | 1.550 | 1.819 | 1.778 | 1.318 | 1.407 |
| Staff expenses | -1.454 | -1.596 | -1.581 | -1.589 | -1.588 | -1.549 | -1.606 | -1.505 | -1.534 | -1.643 | -1.728 | -1.674 | -1.563 |
| EBITDA | 348 | 811 | 817 | 83 | 78 | 109 | 15 | 80 | 16 | 175 | 50 | -356 | -156 |
| Depreciation & amort. | 7 | -8 | -6 | -5 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 341 | 803 | 811 | 78 | 75 | 109 | 15 | 80 | 16 | 175 | 50 | -356 | -156 |
| Net financials | 0 | 0 | 0 | -11 | -15 | -12 | -12 | -12 | -12 | -14 | -13 | -12 | -11 |
| Profit before tax | 341 | 803 | 811 | 67 | 60 | 97 | 3 | 68 | 4 | 161 | 37 | -368 | -167 |
| Tax | 85 | 203 | 199 | 14 | 13 | 21 | 1 | 15 | 1 | 35 | 8 | -81 | -37 |
| Net profit | 256 | 600 | 612 | 53 | 47 | 76 | 2 | 53 | 3 | 126 | 29 | -287 | -130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 661 | 1.269 | 1.228 | 1.112 | 1.011 | 1.038 | 981 | 1.225 | 1.374 | 1.413 | 1.144 | 858 | 673 |
| Equity | 382 | 727 | 739 | 180 | 227 | 303 | 305 | 358 | 361 | 487 | 515 | 229 | 99 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 416 | 327 | 338 | 130 | 197 | 61 |
| Short-term debt | 278 | 541 | 486 | 931 | 784 | 735 | 676 | 451 | 686 | 588 | 498 | 432 | 513 |
| Total debt | 278 | 542 | 489 | 932 | 784 | 735 | 676 | 867 | 1.013 | 926 | 628 | 629 | 575 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|