| Revenue | DKK 781K | -16% |
| EBITDA | DKK 212K | -28% |
| Net profit | DKK -133K | -153% |
| Total assets | DKK 1,6M | -13% |
| Equity | DKK 1,3M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 591 | -21 | -31 | 435 | 572 | 607 | 354 | 1.063 | 687 | 783 | 729 | 866 | 930 | 781 |
| Staff expenses | -467 | -44 | -42 | -374 | -445 | -465 | -424 | -464 | -498 | -509 | -560 | -560 | -635 | -569 |
| EBITDA | 123 | -35 | 11 | 61 | 126 | 141 | -71 | 599 | 189 | 274 | 169 | 306 | 295 | 212 |
| Depreciation & amort. | -0 | -0 | -0 | 20 | 28 | 28 | 13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 123 | -35 | 11 | 41 | 98 | 113 | -83 | 599 | 189 | 274 | 169 | 306 | 295 | 212 |
| Net financials | 5 | 0 | 0 | -3 | -1 | 0 | -1 | -5 | 147 | 108 | -240 | 92 | 25 | -309 |
| Profit before tax | 129 | -35 | 11 | 38 | 97 | 113 | -42 | 594 | 336 | 381 | -71 | 398 | 320 | -97 |
| Tax | 19 | 15 | 4 | 9 | 22 | 32 | 21 | 133 | 75 | 89 | -14 | 89 | 71 | 36 |
| Net profit | 109 | -50 | 7 | 29 | 76 | 81 | -63 | 461 | 260 | 292 | -56 | 309 | 249 | -133 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 797 | 520 | 474 | 557 | 589 | 706 | 495 | 1.123 | 1.568 | 1.653 | 1.360 | 1.553 | 1.843 | 1.598 |
| Equity | 459 | 409 | 416 | 445 | 470 | 499 | 383 | 790 | 995 | 1.231 | 1.117 | 1.313 | 1.501 | 1.301 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 73 | 22 |
| Short-term debt | 338 | 127 | 58 | 112 | 119 | 205 | 112 | 334 | 573 | 422 | 243 | 188 | 269 | 274 |
| Total debt | 338 | 127 | 58 | 112 | 119 | 205 | 112 | 334 | 573 | 422 | 243 | 240 | 342 | 297 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|