| Revenue | DKK 734K | -42% |
| EBITDA | DKK 12K | -97% |
| Net profit | DKK -10K | -103% |
| Total assets | DKK 700K | -32% |
| Equity | DKK 470K | -31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 405 | 565 | 423 | 625 | 402 | 235 | 399 | 288 | 232 | 305 | 621 | 911 | 1.271 | 734 |
| Staff expenses | -185 | -219 | -194 | -221 | -273 | -253 | -321 | -239 | -227 | -184 | -346 | -466 | -762 | -721 |
| EBITDA | -9 | 56 | -75 | 67 | 128 | -18 | 78 | 49 | 5 | 121 | 274 | 445 | 462 | 12 |
| Depreciation & amort. | -57 | -51 | -14 | -3 | -4 | -7 | -5 | -12 | -28 | -33 | -39 | -39 | -80 | -16 |
| EBIT | -66 | 4 | -90 | 65 | 125 | -24 | 73 | 37 | -23 | 88 | 236 | 406 | 382 | -4 |
| Net financials | 29 | -9 | -11 | -3 | -12 | -11 | -11 | -10 | -10 | -10 | -13 | -11 | -5 | 0 |
| Profit before tax | -37 | -4 | -100 | 62 | 113 | -36 | 62 | 27 | -33 | 78 | 222 | 395 | 377 | -4 |
| Tax | -20 | 0 | -22 | 17 | 25 | 11 | -5 | 6 | -7 | 17 | 49 | 86 | 83 | 6 |
| Net profit | -17 | -4 | -78 | 45 | 88 | -46 | 67 | 21 | -26 | 61 | 173 | 309 | 294 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 222 | 238 | 162 | 306 | 393 | 235 | 312 | 336 | 374 | 359 | 487 | 1.004 | 1.035 | 700 |
| Equity | -38 | -42 | -120 | -75 | 13 | -34 | 33 | 54 | 28 | 89 | 262 | 571 | 682 | 470 |
| Long-term debt | 154 | 185 | 198 | 232 | 273 | 202 | 218 | 227 | 237 | 255 | 0 | 0 | 0 | 0 |
| Short-term debt | 106 | 95 | 84 | 150 | 107 | 67 | 60 | 53 | 109 | 12 | 224 | 433 | 353 | 230 |
| Total debt | 260 | 280 | 282 | 382 | 381 | 269 | 278 | 280 | 346 | 267 | 224 | 433 | 353 | 230 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2022 | |
| Individual | 33.3% | 33.3% | 2014 | |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|