| Revenue | DKK 3,6M | -20% |
| EBITDA | DKK 193K | -88% |
| Net profit | DKK -38K | -104% |
| Total assets | DKK 8,2M | -7% |
| Equity | DKK 6,1M | -1% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.267 | 1.224 | 2.163 | 2.227 | 2.914 | 2.886 | 3.131 | 3.205 | 3.959 | 3.231 | 4.419 | 4.502 | 3.586 |
| Staff expenses | -1.750 | -1.738 | -1.695 | -1.846 | -1.994 | -2.257 | -2.378 | -2.458 | -2.866 | -2.680 | -2.750 | -2.929 | -3.393 |
| EBITDA | 517 | -514 | 467 | 381 | 920 | 629 | 753 | 747 | 1.093 | 551 | 1.668 | 1.573 | 193 |
| Depreciation & amort. | -326 | -225 | -221 | -249 | -299 | -424 | -204 | -206 | -265 | -197 | -191 | -239 | -239 |
| EBIT | 190 | -739 | 247 | 132 | 621 | 205 | 548 | 541 | 828 | 354 | 1.477 | 1.334 | -46 |
| Net financials | 3 | 3 | -1 | 2 | -1 | -3 | -11 | -16 | 134 | 42 | 39 | -7 | 5 |
| Profit before tax | 194 | -736 | 246 | 134 | 620 | 202 | 537 | 525 | 963 | 396 | 1.516 | 1.327 | -42 |
| Tax | 49 | -180 | 65 | 42 | 119 | 47 | 128 | 117 | 214 | 94 | 337 | 299 | -4 |
| Net profit | 145 | -556 | 181 | 92 | 501 | 155 | 409 | 408 | 749 | 303 | 1.178 | 1.028 | -38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.129 | 2.345 | 2.881 | 2.999 | 3.856 | 4.053 | 4.926 | 4.903 | 7.030 | 6.490 | 7.655 | 8.791 | 8.210 |
| Equity | 2.424 | 1.771 | 1.855 | 1.848 | 2.247 | 2.298 | 2.602 | 2.902 | 3.651 | 3.954 | 5.132 | 6.161 | 6.123 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 525 | 574 | 961 | 1.044 | 1.517 | 1.684 | 2.244 | 1.922 | 3.295 | 2.473 | 2.444 | 2.533 | 1.994 |
| Total debt | 525 | 574 | 961 | 1.044 | 1.517 | 1.684 | 2.244 | 1.922 | 3.295 | 2.473 | 2.444 | 2.533 | 1.994 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|