| Revenue | DKK -660K | -25% |
| EBITDA | DKK -1,2M | +17% |
| Net profit | DKK -18,4M | -863% |
| Total assets | DKK 174,3M | -12% |
| Equity | DKK 159,2M | -11% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 665 | 916 | 979 | -192 | -1.390 | 359 | 91 | 432 | 210 | -332 | -756 | -875 | -660 |
| Staff expenses | -1.044 | -984 | -1.216 | -1.396 | -1.327 | -1.437 | -739 | -627 | -585 | -510 | -605 | -545 | -525 |
| EBITDA | -380 | -69 | -237 | -1.589 | -2.717 | -1.077 | 411 | -195 | -375 | -991 | -1.361 | -1.420 | -1.185 |
| Depreciation & amort. | -33 | -58 | -69 | -98 | -107 | -96 | 530 | -65 | -86 | -84 | -107 | -236 | -365 |
| EBIT | -413 | -127 | -306 | -1.687 | -2.824 | -1.173 | -119 | -260 | -461 | -1.076 | -1.468 | -1.656 | -1.550 |
| Net financials | 6.158 | 5.442 | 6.718 | 8.807 | 635 | -1.453 | -8.864 | 8.260 | 10.799 | 13.382 | -5.138 | 5.600 | -15.359 |
| Profit before tax | 5.586 | 5.165 | 6.328 | 7.120 | -2.189 | -2.627 | -8.983 | 8.000 | 10.338 | 12.307 | -7.169 | 3.945 | -16.909 |
| Tax | 623 | 396 | 750 | 962 | 437 | 741 | -503 | 1.985 | 1.770 | 1.816 | -2.546 | 1.511 | 1.473 |
| Net profit | 4.963 | 4.769 | 5.578 | 6.158 | -2.626 | -3.368 | -8.480 | 6.015 | 8.568 | 10.491 | -4.623 | 2.413 | -18.399 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 163.415 | 167.235 | 172.419 | 186.801 | 190.305 | 190.909 | 182.653 | 208.122 | 213.499 | 228.164 | 196.328 | 198.197 | 174.298 |
| Equity | 159.557 | 164.226 | 169.504 | 174.748 | 171.621 | 167.499 | 158.019 | 164.034 | 171.602 | 181.093 | 176.270 | 178.565 | 159.166 |
| Long-term debt | 1.889 | 1.820 | 1.677 | 1.532 | 1.426 | 1.315 | 1.248 | 1.157 | 1.080 | 882 | 750 | 640 | 530 |
| Short-term debt | 1.969 | 1.184 | 1.238 | 10.520 | 17.258 | 22.095 | 23.386 | 42.930 | 40.817 | 46.189 | 19.266 | 18.359 | 11.781 |
| Total debt | 3.858 | 3.004 | 2.915 | 12.053 | 18.684 | 23.410 | 24.634 | 44.088 | 41.897 | 47.071 | 20.015 | 18.999 | 12.311 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|