| Revenue | DKK -995 | -100% |
| EBITDA | DKK -995 | +100% |
| Net profit | DKK -90K | +75% |
| Total assets | DKK 551K | -14% |
| Equity | DKK 539K | -14% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 786 | 782 | 807 | 908 | 587 | 971 | 918 | 1.175 | 1.258 | -35 | 0 | -208 | -1 |
| Staff expenses | -323 | -317 | -316 | -425 | -371 | -771 | -697 | -914 | -1.077 | -139 | -0 | -0 | -0 |
| EBITDA | 78 | 98 | 142 | 92 | 217 | 200 | 221 | 260 | 182 | -174 | 0 | -208 | -1 |
| Depreciation & amort. | -40 | -39 | -23 | -37 | -0 | -0 | -0 | -0 | -133 | -0 | -0 | -148 | -89 |
| EBIT | 37 | 59 | 119 | 55 | 217 | 200 | 221 | 260 | 48 | -174 | 0 | -356 | -90 |
| Net financials | -6 | -0 | -0 | 0 | 1 | -0 | 0 | -50 | 0 | -1 | 0 | -0 | 0 |
| Profit before tax | 31 | 59 | 119 | 55 | 218 | 200 | 221 | 211 | 48 | -175 | 0 | -357 | -90 |
| Tax | 10 | 20 | 34 | 27 | 48 | 44 | 49 | 46 | 11 | -0 | -0 | -0 | -0 |
| Net profit | 21 | 38 | 85 | 28 | 170 | 156 | 172 | 164 | 38 | -175 | 0 | -357 | -90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 409 | 420 | 525 | 530 | 797 | 800 | 1.188 | 1.419 | 1.346 | 987 | 987 | 641 | 551 |
| Equity | 309 | 347 | 432 | 461 | 630 | 786 | 959 | 1.123 | 1.161 | 986 | 986 | 630 | 539 |
| Long-term debt | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73 | 73 | 93 | 70 | 167 | 14 | 230 | 296 | 185 | 1 | 1 | 11 | 12 |
| Total debt | 100 | 73 | 93 | 70 | 167 | 14 | 230 | 296 | 185 | 1 | 1 | 11 | 12 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
Atay Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|