| Revenue | DKK 855K | -27% |
| EBITDA | DKK -73K | -121% |
| Net profit | DKK 462K | -27% |
| Total assets | DKK 9,4M | -8% |
| Equity | DKK 8,3M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 994 | 1.127 | 790 | 867 | 1.767 | 1.214 | 1.203 | 1.124 | 1.142 | 1.315 | 1.357 | 1.158 | 1.164 | 855 |
| Staff expenses | -726 | -1.018 | -654 | -718 | -854 | -940 | -1.003 | -978 | -953 | -969 | -966 | -948 | -824 | -928 |
| EBITDA | 268 | 72 | 135 | 149 | 913 | 274 | 200 | 145 | 189 | 346 | 392 | 210 | 340 | -73 |
| Depreciation & amort. | -186 | -118 | -45 | -30 | -30 | -94 | -144 | -149 | -149 | -129 | -241 | -120 | -187 | -119 |
| EBIT | 83 | -46 | 90 | 119 | 883 | 180 | 56 | -3 | 41 | 217 | 150 | 90 | 153 | -192 |
| Net financials | 27 | 44 | 34 | 364 | 817 | 89 | 1.309 | 288 | -223 | 762 | -705 | 678 | 602 | 668 |
| Profit before tax | 109 | -2 | 123 | 484 | 1.700 | 269 | 1.365 | 285 | -183 | 979 | -555 | 768 | 755 | 476 |
| Tax | 31 | 1 | 32 | 38 | 202 | 60 | 20 | 63 | -38 | 211 | -28 | -0 | 120 | 14 |
| Net profit | 78 | -2 | 92 | 445 | 1.498 | 209 | 1.345 | 221 | -145 | 768 | -527 | 768 | 636 | 462 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.436 | 3.399 | 3.612 | 3.953 | 5.699 | 5.623 | 6.865 | 7.003 | 6.845 | 7.664 | 6.990 | 9.536 | 10.233 | 9.420 |
| Equity | 3.249 | 3.198 | 3.241 | 3.637 | 5.086 | 5.244 | 6.537 | 6.706 | 6.507 | 7.219 | 6.642 | 7.360 | 7.946 | 8.347 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 174 | 202 | 371 | 316 | 613 | 364 | 294 | 267 | 338 | 417 | 348 | 2.176 | 2.287 | 1.073 |
| Total debt | 174 | 202 | 371 | 316 | 613 | 364 | 294 | 267 | 338 | 417 | 348 | 2.176 | 2.287 | 1.073 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|