| Revenue | DKK -126K | -120% |
| EBITDA | DKK -127K | -521% |
| Net profit | DKK -131K | -128% |
| Total assets | DKK 3,1M | -13% |
| Equity | DKK 3M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 519 | 617 | 617 | — | 680 | 741 | 320 | 754 | 709 | 549 | 682 | 633 | -126 |
| Staff expenses | -392 | -460 | -510 | -456 | -566 | -590 | -468 | -502 | -523 | -513 | -504 | -603 | -1 |
| EBITDA | 127 | 157 | 107 | 337 | 88 | 151 | -148 | 252 | 186 | 36 | 178 | 30 | -127 |
| Depreciation & amort. | -64 | -42 | -52 | -52 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 63 | 115 | 54 | 284 | 66 | 151 | -148 | 252 | 186 | 36 | 178 | 30 | -127 |
| Net financials | 121 | 262 | 135 | 364 | 133 | 154 | -22 | 379 | 522 | 610 | -89 | 571 | -40 |
| Profit before tax | 184 | 377 | 190 | 648 | 199 | 305 | -170 | 631 | 708 | 647 | 89 | 601 | -167 |
| Tax | 47 | 93 | 48 | 153 | 46 | 70 | -0 | 104 | 160 | 144 | 21 | 134 | -36 |
| Net profit | 136 | 284 | 141 | 495 | 153 | 236 | -170 | 526 | 548 | 503 | 68 | 467 | -131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.531 | 1.892 | 1.764 | 2.179 | 2.028 | 2.210 | 1.869 | 2.345 | 3.007 | 3.206 | 3.086 | 3.519 | 3.053 |
| Equity | 1.204 | 1.392 | 1.435 | 1.829 | 1.882 | 2.014 | 1.739 | 2.157 | 2.595 | 2.984 | 2.938 | 3.288 | 3.034 |
| Long-term debt | 159 | 164 | 121 | 77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 132 | 296 | 175 | 244 | 147 | 196 | 130 | 188 | 413 | 221 | 148 | 232 | 19 |
| Total debt | 291 | 460 | 296 | 321 | 147 | 196 | 130 | 188 | 413 | 221 | 148 | 232 | 19 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|