| Revenue | DKK 1,1M | -7% |
| EBITDA | DKK 123K | -50% |
| Net profit | DKK 120K | -44% |
| Total assets | DKK 896K | +11% |
| Equity | DKK 639K | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -931 | 1.234 | 1.164 | 1.151 | 1.127 | 1.192 | 1.276 | 1.077 | 1.136 | 799 | 814 | 1.157 | 1.222 | 1.133 |
| Staff expenses | -885 | -928 | -960 | -997 | -998 | -989 | -1.041 | -1.020 | -1.023 | -884 | -741 | -896 | -976 | -1.009 |
| EBITDA | -35 | 306 | 204 | 155 | 129 | 203 | 235 | 57 | 112 | -85 | 73 | 261 | 246 | 123 |
| Depreciation & amort. | -5 | -11 | -16 | -15 | -8 | -8 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -41 | 295 | 188 | 140 | 121 | 196 | 232 | 57 | 112 | -85 | 73 | 261 | 246 | 123 |
| Net financials | 0 | 0 | 0 | -24 | 27 | 24 | -32 | 68 | 25 | 44 | -78 | 38 | 34 | 30 |
| Profit before tax | -44 | 298 | 190 | 115 | 148 | 220 | 200 | 126 | 137 | -41 | -6 | 298 | 280 | 153 |
| Tax | -10 | 75 | 50 | 37 | 29 | 45 | 49 | 31 | 33 | -0 | -0 | 65 | 65 | 34 |
| Net profit | -33 | 223 | 140 | 78 | 119 | 175 | 151 | 95 | 104 | -41 | -6 | 233 | 214 | 120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 675 | 858 | 950 | 968 | 888 | 935 | 1.019 | 976 | 1.127 | 823 | 665 | 911 | 808 | 896 |
| Equity | 460 | 586 | 627 | 606 | 623 | 694 | 740 | 727 | 720 | 566 | 446 | 562 | 654 | 639 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 121 | 121 | 121 | 121 | 0 | 0 |
| Short-term debt | -215 | 272 | 323 | 363 | 265 | 241 | 280 | 212 | 286 | 136 | 99 | 229 | 154 | 257 |
| Total debt | -215 | 272 | 323 | 363 | 265 | 241 | 280 | 249 | 407 | 257 | 219 | 350 | 154 | 257 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|