| Revenue | DKK 489K | -27% |
| EBITDA | DKK -289K | -268% |
| Net profit | DKK -186K | -312% |
| Total assets | DKK 1,4M | -21% |
| Equity | DKK 1,1M | -20% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 821 | 792 | 789 | 917 | 829 | 860 | 865 | 3.106 | — | 657 | 672 | 489 |
| Staff expenses | -603 | -581 | -618 | -661 | -611 | -602 | -578 | -556 | -532 | -549 | -500 | -779 |
| EBITDA | 218 | 212 | 171 | 256 | 218 | 257 | 287 | 184 | 260 | 108 | 172 | -289 |
| Depreciation & amort. | -145 | -93 | -99 | -42 | -34 | -30 | -29 | -23 | -22 | -16 | -16 | -0 |
| EBIT | 73 | 119 | 71 | 214 | 184 | 227 | 258 | 161 | 238 | 92 | 156 | -289 |
| Net financials | 1 | 5 | -16 | 70 | 10 | 73 | -92 | 160 | 326 | 91 | -52 | 93 |
| Profit before tax | 74 | 123 | 55 | 284 | 194 | 300 | 166 | 320 | 564 | 183 | 104 | -196 |
| Tax | 76 | 68 | 30 | 66 | 44 | 72 | 51 | 80 | 121 | 42 | 16 | -10 |
| Net profit | -2 | 55 | 25 | 218 | 150 | 228 | 115 | 240 | 443 | 141 | 88 | -186 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 878 | 844 | 973 | 1.155 | 1.120 | 1.322 | 1.244 | 1.333 | 1.848 | 1.716 | 1.778 | 1.398 |
| Equity | 431 | 486 | 511 | 729 | 779 | 907 | 922 | 1.063 | 1.406 | 1.447 | 1.434 | 1.148 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 439 | 358 | 462 | 427 | 341 | 415 | 321 | 270 | 442 | 269 | 343 | 250 |
| Total debt | 439 | 358 | 462 | 427 | 341 | 415 | 321 | 270 | 442 | 269 | 343 | 250 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|