| Revenue | DKK 1,1M | -20% |
| EBITDA | DKK 357K | -45% |
| Net profit | DKK 73K | -90% |
| Total assets | DKK 1,9M | -13% |
| Equity | DKK 1,5M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.119 | 1.292 | 1.264 | 967 | 1.151 | 1.065 | 1.123 | 1.093 | 1.070 | 762 | 754 | 1.149 | 1.353 | 1.087 |
| Staff expenses | -526 | -530 | -797 | -822 | -555 | -1.041 | -562 | -547 | -634 | -565 | -535 | -855 | -707 | -731 |
| EBITDA | 593 | 762 | 467 | 145 | 596 | 24 | 561 | 523 | 435 | 197 | 218 | 294 | 646 | 357 |
| Depreciation & amort. | 35 | -39 | -53 | -72 | -67 | -67 | -22 | -11 | -30 | -30 | -30 | -30 | -19 | -0 |
| EBIT | 558 | 723 | 415 | 73 | 528 | -44 | 538 | 512 | 405 | 167 | 188 | 264 | 627 | 357 |
| Net financials | -8 | 44 | 10 | 15 | 34 | -120 | -2 | -1 | -34 | 72 | -8 | 122 | 282 | -261 |
| Profit before tax | 550 | 766 | 425 | 88 | 562 | -164 | 536 | 511 | 371 | 239 | 180 | 385 | 909 | 96 |
| Tax | 139 | 192 | 105 | 21 | 124 | -35 | 119 | 114 | 83 | 53 | 41 | 87 | 201 | 24 |
| Net profit | 412 | 574 | 320 | 67 | 438 | -129 | 418 | 397 | 288 | 186 | 140 | 298 | 708 | 73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.214 | 1.443 | 993 | 855 | 1.300 | 702 | 1.101 | 1.030 | 895 | 1.127 | 882 | 1.300 | 2.142 | 1.858 |
| Equity | 967 | 1.141 | 661 | 629 | 968 | 439 | 753 | 651 | 589 | 664 | 690 | 984 | 1.687 | 1.469 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 95 | 96 | 61 | 18 | 13 | 63 | 184 | 0 |
| Short-term debt | 245 | 302 | 327 | 221 | 331 | 263 | 253 | 284 | 245 | 445 | 178 | 253 | 272 | 388 |
| Total debt | 245 | 302 | 327 | 221 | 331 | 263 | 348 | 379 | 306 | 464 | 191 | 316 | 455 | 388 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|