| Revenue | DKK 257K | +1% |
| EBITDA | DKK 14K | -71% |
| Net profit | DKK 7K | -81% |
| Total assets | DKK 197K | +9% |
| Equity | DKK 113K | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 686 | 850 | 117 | 87 | -1 | 75 | 278 | 552 | 564 | 600 | 484 | 254 | 257 |
| Staff expenses | -655 | -914 | -75 | -10 | -0 | -19 | -121 | -544 | -564 | -581 | -460 | -205 | -243 |
| EBITDA | 30 | -64 | 42 | 77 | -1 | 56 | 157 | 8 | -0 | 19 | 24 | 49 | 14 |
| Depreciation & amort. | -6 | -13 | -11 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 24 | -77 | 31 | 66 | -1 | 56 | 157 | 8 | -0 | 19 | 24 | 49 | 14 |
| Net financials | 180 | 183 | 122 | -30 | -29 | -1.308 | -5 | 4 | 10 | -2 | -1 | 1 | -0 |
| Profit before tax | 205 | 106 | 153 | 36 | -30 | -1.252 | 153 | 11 | 10 | 17 | 24 | 50 | 14 |
| Tax | 56 | 39 | 19 | 7 | 31 | -0 | 13 | 6 | 6 | 8 | 8 | 13 | 7 |
| Net profit | 149 | 68 | 134 | 29 | -61 | -1.252 | 140 | 5 | 4 | 9 | 15 | 37 | 7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.864 | 1.779 | 1.512 | 1.449 | 1.805 | 121 | 295 | 426 | 260 | 194 | 165 | 181 | 197 |
| Equity | 1.465 | 1.436 | 1.473 | 1.402 | 1.341 | 89 | 229 | 234 | 130 | 54 | 69 | 105 | 113 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 399 | 343 | 39 | 47 | 464 | 31 | 66 | 192 | 130 | 140 | 97 | 75 | 85 |
| Total debt | 399 | 343 | 39 | 47 | 464 | 31 | 66 | 192 | 130 | 140 | 97 | 75 | 85 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|