| Revenue | DKK 313K | +51% |
| EBITDA | DKK 109K | +908% |
| Net profit | DKK 22K | +154% |
| Total assets | DKK 556K | +0% |
| Equity | DKK 184K | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 244 | 327 | 295 | 278 | 206 | 201 | 306 | 353 | 118 | 272 | 453 | 207 | 313 |
| Staff expenses | -197 | -151 | -101 | -6 | -142 | -128 | -131 | -260 | -134 | -244 | -269 | -196 | -204 |
| EBITDA | 47 | 176 | 194 | 272 | 64 | 74 | 175 | 93 | -16 | 682 | 184 | 11 | 109 |
| Depreciation & amort. | 107 | 91 | -99 | -172 | -61 | -83 | -94 | -93 | -86 | -726 | -76 | -57 | -77 |
| EBIT | -61 | 85 | 95 | 100 | 3 | -10 | 81 | 0 | -102 | -44 | 108 | -46 | 32 |
| Net financials | -53 | -36 | -36 | -20 | -4 | 0 | -31 | -21 | -11 | -7 | -6 | -4 | -3 |
| Profit before tax | -113 | 48 | 59 | 80 | -1 | -10 | 51 | -21 | -113 | -51 | 102 | -50 | 28 |
| Tax | -28 | 12 | 13 | 18 | -1 | -0 | 13 | 10 | -22 | -11 | 25 | -9 | 6 |
| Net profit | -85 | 37 | 46 | 62 | -0 | -9 | 37 | -31 | -91 | -40 | 77 | -41 | 22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 714 | 643 | 644 | 584 | 485 | 710 | 667 | 610 | 531 | 699 | 724 | 554 | 556 |
| Equity | 264 | 301 | 347 | 409 | 409 | 249 | 287 | 256 | 165 | 125 | 203 | 162 | 184 |
| Long-term debt | 282 | 160 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 168 | 181 | 248 | 142 | 45 | 430 | 336 | 299 | 333 | 552 | 475 | 355 | 329 |
| Total debt | 450 | 341 | 282 | 142 | 45 | 430 | 336 | 299 | 333 | 552 | 475 | 355 | 329 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|