| Revenue | DKK -14K | — |
| EBITDA | DKK -14K | +2% |
| Net profit | DKK 60K | +6% |
| Total assets | DKK 1M | +0% |
| Equity | DKK 645K | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.876 | 3.069 | 1.050 | 48 | -35 | 34 | 1.245 | 2.933 | 285 | -19 | 0 | 0 | -14 |
| Staff expenses | -1.479 | -1.752 | -200 | -0 | -0 | -0 | -848 | -2.294 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 366 | 211 | 221 | -1.334 | -35 | 34 | 396 | 639 | 285 | -19 | -14 | -14 | -14 |
| Depreciation & amort. | -49 | -136 | -110 | -3 | -23 | -23 | -24 | -34 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 317 | 75 | 110 | -1.337 | -58 | 11 | 372 | 605 | 285 | -19 | -14 | -14 | -14 |
| Net financials | -54 | -35 | -49 | -85 | -48 | -16 | -19 | -39 | -28 | 104 | -109 | 71 | 73 |
| Profit before tax | 263 | 40 | 62 | -1.422 | -106 | -5 | 353 | 566 | 257 | 85 | -124 | 56 | 60 |
| Tax | 70 | 30 | 38 | 28 | -0 | -0 | -0 | 122 | -0 | 1 | -0 | -0 | -0 |
| Net profit | 182 | 10 | 23 | -1.450 | -106 | -5 | 353 | 444 | 257 | 84 | -124 | 56 | 60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.822 | 5.390 | 4.908 | 2.999 | 1.219 | 1.197 | 2.636 | 2.428 | 1.107 | 1.130 | 982 | 1.022 | 1.023 |
| Equity | 1.977 | 1.939 | 1.913 | 413 | 206 | 201 | 554 | 890 | 1.037 | 1.008 | 769 | 708 | 645 |
| Long-term debt | 2.605 | 2.513 | 2.421 | 2.327 | 798 | 771 | 743 | 715 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.227 | 927 | 574 | 258 | 216 | 226 | 1.338 | 823 | 70 | 122 | 213 | 315 | 378 |
| Total debt | 3.833 | 3.440 | 2.994 | 2.585 | 1.014 | 996 | 2.082 | 1.538 | 70 | 122 | 213 | 315 | 378 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|