| Revenue | DKK -18K | +9% |
| EBITDA | DKK -223K | +4% |
| Net profit | DKK -324K | -14% |
| Total assets | DKK 4,8M | -11% |
| Equity | DKK 3,2M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.584 | 1.288 | 1.717 | 1.330 | 1.015 | 1.508 | 1.136 | 1.108 | 1.246 | 1.241 | 1.084 | -17 | -18 |
| Staff expenses | -711 | -315 | -654 | -462 | -531 | -839 | -804 | -809 | -697 | -973 | -584 | -4 | -6 |
| EBITDA | — | 369 | 580 | 868 | 484 | 670 | 332 | 300 | 550 | 268 | 500 | -231 | -223 |
| Depreciation & amort. | -160 | -74 | -83 | -98 | -153 | -155 | -155 | -155 | -156 | -100 | -104 | -104 | -114 |
| EBIT | — | 294 | 498 | 770 | 331 | 515 | 177 | 145 | 394 | 167 | 396 | -335 | -336 |
| Net financials | 0 | -74 | 38 | -43 | -4 | -104 | 10 | -20 | -246 | -158 | -102 | 50 | -76 |
| Profit before tax | — | 221 | 536 | 727 | 327 | 410 | 187 | 125 | 149 | 9 | 294 | -285 | -412 |
| Tax | 30 | 77 | 124 | 186 | 76 | 100 | 48 | 40 | 102 | 15 | 80 | -0 | -88 |
| Net profit | — | 144 | 412 | 542 | 251 | 311 | 139 | 85 | 46 | -6 | 214 | -285 | -324 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | -3.604 | 4.719 | 4.825 | 5.081 | 5.265 | 5.463 | 5.357 | 5.249 | 5.896 | 5.716 | 5.943 | 5.440 | 4.835 |
| Equity | — | 1.707 | 2.070 | 2.561 | 2.762 | 3.020 | 3.107 | 3.138 | 3.909 | 3.846 | 4.003 | 3.601 | 3.155 |
| Long-term debt | -2.497 | 2.414 | 2.308 | 2.204 | 2.102 | 1.993 | 1.883 | 1.766 | 1.649 | 1.536 | 1.424 | 1.448 | 1.356 |
| Short-term debt | -95 | 598 | 448 | 315 | 401 | 450 | 367 | 345 | 338 | 334 | 296 | 172 | 104 |
| Total debt | -2.592 | 3.012 | 2.756 | 2.520 | 2.503 | 2.442 | 2.250 | 2.111 | 1.987 | 1.870 | 1.720 | 1.619 | 1.460 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|