| Revenue | DKK 5,8M | -5% |
| EBITDA | DKK 377K | -46% |
| Net profit | DKK 18K | -94% |
| Total assets | DKK 6M | +4% |
| Equity | DKK 1,7M | -6% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.588 | 3.127 | 3.233 | 3.466 | 3.024 | 3.775 | 4.459 | 4.296 | 4.693 | 5.068 | 5.586 | 6.068 | 5.787 |
| Staff expenses | -2.336 | -2.586 | -2.872 | -2.860 | -3.064 | -3.479 | -3.722 | -3.996 | -4.351 | -4.465 | -5.106 | -5.369 | -5.410 |
| EBITDA | 252 | 541 | 360 | 606 | -40 | 281 | 737 | 300 | 342 | 603 | 480 | 700 | 377 |
| Depreciation & amort. | -57 | -106 | -120 | -119 | -114 | -112 | -78 | -55 | -37 | -27 | -73 | -95 | -129 |
| EBIT | 195 | 435 | 241 | 487 | -154 | 169 | 659 | 246 | 305 | 576 | 407 | 605 | 248 |
| Net financials | -84 | -78 | -118 | -90 | -116 | -151 | -120 | -97 | -107 | -173 | -230 | -219 | -216 |
| Profit before tax | 111 | 357 | 122 | 397 | -270 | 18 | 540 | 149 | 198 | 403 | 176 | 386 | 31 |
| Tax | 8 | 124 | 13 | 94 | -59 | 6 | 120 | 35 | 44 | 91 | 41 | 89 | 13 |
| Net profit | 103 | 233 | 110 | 303 | -211 | 12 | 420 | 114 | 153 | 312 | 135 | 297 | 18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.161 | 2.207 | 2.256 | 2.433 | 2.673 | 2.449 | 2.703 | 3.019 | 3.939 | 4.339 | 5.598 | 5.784 | 6.022 |
| Equity | 756 | 892 | 903 | 1.007 | 695 | 707 | 1.127 | 1.187 | 1.285 | 1.540 | 1.619 | 1.798 | 1.694 |
| Long-term debt | 0 | 325 | 164 | 8 | 103 | 48 | 0 | 150 | 332 | 332 | 333 | 343 | 305 |
| Short-term debt | 1.392 | 965 | 1.183 | 1.411 | 1.875 | 1.694 | 1.565 | 1.677 | 2.310 | 2.389 | 3.547 | 3.533 | 3.931 |
| Total debt | 1.392 | 1.291 | 1.347 | 1.418 | 1.978 | 1.742 | 1.565 | 1.826 | 2.642 | 2.721 | 3.880 | 3.877 | 4.236 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|