| Revenue | DKK -13K | +38% |
| EBITDA | DKK -13K | -38% |
| Net profit | DKK -13K | -38% |
| Total assets | DKK 5K | +0% |
| Equity | DKK -36K | -60% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.616 | 1.608 | 1.941 | 1.439 | 1.382 | 1.264 | -77 | -25 | -5 | -0 | -9 | -10 | -13 |
| Staff expenses | -837 | -885 | -889 | -954 | -954 | -857 | -1 | -35 | -0 | -45 | -0 | -0 | -0 |
| EBITDA | 779 | 723 | 1.052 | 485 | 440 | 436 | -78 | -60 | -5 | -45 | -9 | -10 | -13 |
| Depreciation & amort. | -14 | -82 | -150 | -139 | -142 | 14 | -0 | -5 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 766 | 642 | 902 | 345 | 297 | 421 | -78 | -66 | -5 | -45 | -9 | -10 | -13 |
| Net financials | 29 | 46 | 54 | 55 | 18 | 89 | 26 | -2 | -2 | -2 | 0 | 0 | 0 |
| Profit before tax | 795 | 688 | 957 | 401 | 315 | 510 | -52 | -67 | -7 | -48 | -9 | -10 | -13 |
| Tax | 233 | 119 | 242 | 103 | 75 | 123 | 7 | -0 | -0 | 7 | -0 | -0 | -0 |
| Net profit | 562 | 569 | 714 | 297 | 240 | 388 | -59 | -67 | -7 | -55 | -9 | -10 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.172 | 1.865 | 2.092 | 1.806 | 1.702 | 1.597 | 229 | 188 | 86 | 5 | 5 | 5 | 5 |
| Equity | 936 | 1.004 | 1.218 | 1.116 | 1.156 | 1.343 | 178 | 58 | 51 | -4 | -13 | -22 | -36 |
| Long-term debt | 0 | 329 | 262 | 0 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 237 | 511 | 595 | 487 | 426 | 254 | 50 | 130 | 35 | 8 | 17 | 27 | 40 |
| Total debt | 237 | 840 | 857 | 691 | 546 | 254 | 50 | 130 | 35 | 8 | 17 | 27 | 40 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|