| Revenue | DKK 237K | -63% |
| EBITDA | DKK 63K | -75% |
| Net profit | DKK -74K | -182% |
| Total assets | DKK 2,4M | -9% |
| Equity | DKK 151K | -33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 487 | 345 | 416 | 724 | 666 | 482 | 518 | 487 | 413 | — | — | 511 | 634 | 237 |
| Staff expenses | -370 | -267 | -337 | -640 | -550 | -452 | -429 | -438 | -309 | -217 | -433 | -422 | -382 | -175 |
| EBITDA | 60 | 29 | 19 | 84 | 115 | 30 | 89 | 49 | 104 | -82 | 173 | 89 | 252 | 63 |
| Depreciation & amort. | -23 | -10 | -19 | -73 | -85 | -58 | -88 | -62 | -66 | -16 | -50 | -34 | -29 | -29 |
| EBIT | 37 | 19 | -0 | 10 | 30 | -28 | 0 | -13 | 38 | -98 | 122 | 55 | 223 | 34 |
| Net financials | -9 | -9 | -16 | -9 | -3 | -9 | -8 | -5 | -3 | -13 | -34 | -24 | -109 | -125 |
| Profit before tax | 28 | 10 | -17 | 1 | 27 | -37 | -7 | -18 | 35 | -111 | 89 | 31 | 114 | -91 |
| Tax | -0 | -0 | -0 | -0 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 24 | -17 |
| Net profit | 28 | 10 | -17 | 1 | 23 | -37 | -7 | -18 | 35 | -111 | 89 | 31 | 90 | -74 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 320 | 363 | 572 | 379 | 323 | 370 | 324 | 308 | 311 | 2.252 | 2.655 | 2.584 | 2.622 | 2.397 |
| Equity | 87 | 97 | 80 | 131 | 154 | 117 | 110 | 91 | 126 | 15 | 103 | 135 | 225 | 151 |
| Long-term debt | 0 | 0 | 0 | 58 | 2 | 155 | 105 | 52 | 0 | 1.893 | 1.824 | 1.860 | 0 | 0 |
| Short-term debt | 233 | 267 | 492 | 190 | 167 | 98 | 109 | 165 | 185 | 344 | 728 | 589 | 2.396 | 2.246 |
| Total debt | 233 | 267 | 492 | 248 | 169 | 253 | 214 | 217 | 185 | 2.237 | 2.552 | 2.449 | 2.396 | 2.246 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|