| Revenue | DKK 415K | -49% |
| EBITDA | DKK -79K | -150% |
| Net profit | DKK -416K | -316% |
| Total assets | DKK 1,8M | -27% |
| Equity | DKK 782K | -38% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 635 | 673 | 840 | 805 | -107 | 950 | 420 | 638 | 811 | 1.014 | 929 | 457 | 814 | 415 |
| Staff expenses | -366 | -762 | -645 | -571 | -125 | -204 | -505 | -641 | -651 | -700 | -645 | -646 | -654 | -494 |
| EBITDA | 269 | -89 | 195 | 234 | -232 | 746 | -85 | -2 | 160 | 314 | 284 | -189 | 160 | -79 |
| Depreciation & amort. | 29 | -36 | -81 | -39 | -66 | -65 | -70 | -46 | -45 | -29 | -31 | -10 | -21 | -23 |
| EBIT | 241 | -125 | 114 | 195 | -298 | 680 | -155 | -49 | 115 | 285 | 253 | -199 | 138 | -102 |
| Net financials | 97 | 366 | 111 | 31 | 38 | 135 | -49 | -40 | 325 | 87 | 287 | -278 | -258 | -428 |
| Profit before tax | 338 | 241 | 225 | 226 | -164 | 816 | -204 | -89 | 440 | 372 | 540 | -478 | -119 | -530 |
| Tax | 92 | 62 | 68 | 71 | 48 | 201 | -38 | -5 | 109 | 95 | 126 | -96 | -19 | -114 |
| Net profit | 245 | 179 | 157 | 155 | -212 | 615 | -166 | -84 | 331 | 277 | 414 | -381 | -100 | -416 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 942 | 1.161 | 1.377 | 1.555 | 1.329 | 1.944 | 1.716 | 1.209 | 1.878 | 1.989 | 2.539 | 2.258 | 2.524 | 1.838 |
| Equity | 701 | 831 | 938 | 1.043 | 831 | 1.394 | 1.176 | 1.038 | 1.313 | 1.494 | 1.806 | 1.366 | 1.266 | 782 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 236 | 328 | 439 | 513 | 498 | 549 | 541 | 171 | 564 | 495 | 734 | 892 | 1.259 | 1.057 |
| Total debt | 236 | 328 | 439 | 513 | 498 | 549 | 541 | 171 | 564 | 495 | 734 | 892 | 1.259 | 1.057 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|