| Revenue | DKK 900K | -80% |
| EBITDA | DKK -506K | -117% |
| Net profit | DKK -593K | -126% |
| Total assets | DKK 10,7M | -10% |
| Equity | DKK 6,9M | -14% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.565 | 1.838 | 1.554 | 1.672 | 1.787 | 2.045 | 2.056 | 1.897 | 1.824 | 2.483 | 1.959 | 4.433 | 900 |
| Staff expenses | -574 | -414 | -471 | -559 | -492 | -718 | -720 | -1.210 | -1.125 | -1.013 | -1.158 | -1.421 | -1.406 |
| EBITDA | 349 | 308 | 389 | 348 | 780 | 704 | 598 | 687 | 698 | 1.470 | 801 | 3.012 | -506 |
| Depreciation & amort. | -28 | -28 | -28 | 7 | -39 | -49 | -49 | -49 | -50 | -49 | -49 | -28 | -28 |
| EBIT | 320 | 280 | 361 | 341 | 741 | 655 | 549 | 638 | 649 | 1.421 | 752 | 2.984 | -535 |
| Net financials | -165 | -142 | -66 | -87 | -207 | -142 | -133 | -105 | -92 | -74 | -74 | -188 | -63 |
| Profit before tax | 155 | 138 | 295 | 254 | 534 | 513 | 416 | 533 | 557 | 1.347 | 678 | 2.796 | -598 |
| Tax | 51 | 363 | 118 | 73 | 133 | 126 | 104 | 130 | 133 | 305 | 160 | 555 | -4 |
| Net profit | 104 | -225 | 177 | 181 | 401 | 388 | 311 | 403 | 424 | 1.041 | 518 | 2.241 | -593 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.733 | 8.086 | 7.886 | 7.633 | 13.723 | 13.757 | 13.501 | 13.400 | 13.868 | 14.617 | 15.277 | 11.908 | 10.743 |
| Equity | 4.467 | 4.242 | 4.199 | 4.230 | 4.481 | 4.669 | 4.734 | 4.887 | 5.061 | 5.902 | 6.105 | 7.946 | 6.852 |
| Long-term debt | 3.606 | 3.410 | 6.426 | 5.040 | 7.930 | 7.581 | 7.391 | 7.235 | 7.618 | 7.626 | 7.546 | 2.928 | 2.746 |
| Short-term debt | 660 | 433 | 471 | 876 | 1.305 | 1.507 | 1.376 | 1.279 | 1.185 | 1.089 | 1.627 | 1.029 | 1.145 |
| Total debt | 4.266 | 3.844 | 3.684 | 3.396 | 9.236 | 9.088 | 8.767 | 8.514 | 8.803 | 8.715 | 9.173 | 3.957 | 3.891 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|