| Revenue | DKK 696K | -5% |
| EBITDA | DKK 94K | +56% |
| Net profit | DKK 42K | +447% |
| Total assets | DKK 714K | +7% |
| Equity | DKK 433K | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 702 | 725 | 671 | 709 | 677 | 694 | 707 | 697 | 700 | 837 | 778 | 733 | 696 |
| Staff expenses | -727 | -681 | -688 | -625 | -672 | -662 | -692 | -683 | -635 | -727 | -695 | -672 | -602 |
| EBITDA | -25 | 44 | -17 | 84 | 5 | 33 | 15 | 14 | 65 | 110 | 82 | 61 | 94 |
| Depreciation & amort. | 68 | -0 | -0 | -0 | -2 | -2 | -2 | -2 | -2 | -38 | -46 | -46 | -46 |
| EBIT | -94 | 44 | -17 | 84 | 3 | 31 | 13 | 12 | 62 | 72 | 37 | 15 | 48 |
| Net financials | -10 | -6 | -1 | 1 | 3 | 3 | -8 | 1 | -0 | 6 | 7 | -5 | 7 |
| Profit before tax | -104 | 38 | -18 | 85 | 6 | 34 | 5 | 12 | 62 | 77 | 44 | 9 | 56 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 | 12 | 8 | 11 | 22 | 13 |
| Net profit | -104 | 38 | -18 | 85 | 6 | 34 | 5 | 10 | 50 | 69 | 33 | -12 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 356 | 354 | 273 | 388 | 366 | 387 | 386 | 403 | 517 | 713 | 716 | 667 | 714 |
| Equity | — | 128 | 110 | 195 | 202 | 235 | 240 | 251 | 301 | 370 | 403 | 391 | 433 |
| Long-term debt | 61 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 129 | 90 | 56 | 38 |
| Short-term debt | 205 | 216 | 163 | 193 | 164 | 152 | 146 | 153 | 216 | 214 | 222 | 203 | 229 |
| Total debt | 267 | 226 | 163 | 193 | 164 | 152 | 146 | 153 | 216 | 343 | 313 | 259 | 267 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|