| Revenue | DKK 1,1M | +2% |
| EBITDA | DKK -138K | -176% |
| Net profit | DKK 71K | -61% |
| Total assets | DKK 1,5M | -17% |
| Equity | DKK 1,1M | -28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 773 | 814 | 1.013 | 892 | — | 1.076 | 955 | 976 | 953 | 1.082 | 1.142 | 1.040 | 1.046 | 1.066 |
| Staff expenses | -599 | -551 | -590 | -655 | -654 | -799 | -786 | -779 | -759 | -830 | -799 | -816 | -865 | -1.204 |
| EBITDA | 174 | 263 | 423 | 237 | 97 | 278 | 169 | 198 | 194 | 252 | 343 | 223 | 182 | -138 |
| Depreciation & amort. | 5 | -0 | 6 | -6 | -6 | -0 | -0 | -9 | -9 | -9 | -0 | -0 | -0 | -0 |
| EBIT | 169 | 263 | 417 | 231 | 91 | 278 | 169 | 188 | 185 | 243 | 343 | 223 | 182 | -138 |
| Net financials | 7 | 16 | 48 | 13 | 3 | 10 | 2 | 18 | 1 | 71 | -18 | -43 | 52 | 192 |
| Profit before tax | 177 | 279 | 465 | 244 | 95 | 287 | 171 | 206 | 186 | 314 | 343 | 211 | 234 | 54 |
| Tax | 45 | 70 | 118 | 61 | 22 | 63 | 38 | 44 | 40 | 68 | 74 | 45 | 51 | -17 |
| Net profit | 132 | 209 | 346 | 183 | 72 | 224 | 133 | 162 | 145 | 246 | 269 | 165 | 183 | 71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 933 | 1.038 | 1.321 | 1.413 | 1.377 | 1.525 | 1.556 | 1.603 | 1.624 | 1.810 | 1.887 | 1.772 | 1.757 | 1.467 |
| Equity | 765 | 877 | 1.127 | 1.211 | 1.184 | 1.307 | 1.336 | 1.392 | 1.429 | 1.565 | 1.656 | 1.552 | 1.518 | 1.089 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 169 | 161 | 194 | 202 | 193 | 218 | 220 | 211 | 194 | 245 | 231 | 220 | 239 | 378 |
| Total debt | 169 | 161 | 194 | 202 | 193 | 218 | 220 | 211 | 194 | 245 | 231 | 220 | 239 | 378 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|