| Revenue | DKK 1,4M | +10% |
| EBITDA | DKK 224K | -4% |
| Net profit | DKK 66K | -23% |
| Total assets | DKK 4,7M | +2% |
| Equity | DKK 2,4M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.255 | 1.122 | 263 | 557 | 706 | 98 | 844 | 1.213 | 1.473 | 1.463 | 1.291 | 1.349 | 1.267 | 1.399 |
| Staff expenses | -1.286 | -1.207 | -192 | -755 | -937 | -193 | -558 | -1.134 | -1.139 | -1.075 | -1.084 | -867 | -974 | -1.099 |
| EBITDA | -86 | -185 | 6 | -391 | -400 | -132 | 261 | 81 | 256 | 387 | 125 | 425 | 233 | 224 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -68 | -68 | -68 | -68 |
| EBIT | -86 | -185 | 6 | -391 | -400 | -132 | 261 | 81 | 256 | 387 | 58 | 358 | 166 | 156 |
| Net financials | 1.263 | 1.823 | -2 | 9 | 15 | 74 | 13 | -9 | -19 | 38 | -4 | -63 | -36 | -51 |
| Profit before tax | 1.177 | 1.638 | 3 | -382 | -385 | -58 | 275 | 72 | 237 | 425 | 54 | 294 | 129 | 106 |
| Tax | 295 | 410 | 2 | -0 | -0 | -0 | -0 | -0 | -0 | 41 | 23 | 80 | 43 | 40 |
| Net profit | 882 | 1.227 | 2 | -382 | -385 | -58 | 275 | 72 | 237 | 384 | 31 | 214 | 86 | 66 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.297 | 3.657 | 3.113 | 2.618 | 2.205 | 1.936 | 4.093 | 4.062 | 4.570 | 4.585 | 5.186 | 5.129 | 4.673 | 4.745 |
| Equity | 2.007 | 3.138 | 3.044 | 2.563 | 2.078 | 1.919 | 2.091 | 2.057 | 2.187 | 2.460 | 2.378 | 2.478 | 2.446 | 2.390 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.944 | 1.954 | 2.017 | 1.986 | 1.978 |
| Short-term debt | 2.289 | 519 | 69 | 55 | 127 | 16 | 2.002 | 2.005 | 2.384 | 180 | 854 | 634 | 241 | 377 |
| Total debt | 2.289 | 519 | 69 | 55 | 127 | 16 | 2.002 | 2.005 | 2.384 | 2.124 | 2.808 | 2.651 | 2.227 | 2.355 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|