| Revenue | DKK 659K | +14% |
| EBITDA | DKK -109K | -358% |
| Net profit | DKK -285K | -285% |
| Total assets | DKK 286K | -58% |
| Equity | DKK -317K | -895% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 374 | 477 | 568 | — | 730 | 696 | 398 | 570 | 707 | 580 | 659 |
| Staff expenses | -161 | -189 | -473 | -0 | -560 | -480 | -483 | -474 | -569 | -537 | -768 |
| EBITDA | 213 | 352 | 95 | 0 | 170 | 216 | -85 | 96 | 139 | 42 | -109 |
| Depreciation & amort. | -120 | 32 | -61 | -0 | -79 | -122 | -163 | -140 | -129 | -137 | -88 |
| EBIT | 93 | 320 | 34 | 0 | 90 | 94 | -248 | -44 | 10 | -95 | -197 |
| Net financials | -31 | -30 | -16 | 0 | -9 | -6 | -5 | -25 | -24 | -14 | -22 |
| Profit before tax | 62 | 290 | 18 | 0 | 81 | 88 | -252 | -69 | -14 | -109 | -220 |
| Tax | 18 | 68 | 9 | -0 | 36 | 19 | -50 | -35 | 23 | -35 | 66 |
| Net profit | 44 | 222 | 10 | 0 | 45 | 68 | -203 | -34 | -38 | -74 | -285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 584 | 785 | 739 | 0 | 613 | 653 | 640 | 781 | 823 | 688 | 286 |
| Equity | 40 | 262 | 272 | 0 | 248 | 316 | 114 | 80 | 42 | -32 | -317 |
| Long-term debt | 226 | 139 | 64 | 0 | 0 | 143 | 378 | 226 | 173 | 23 | 0 |
| Short-term debt | 303 | 351 | 372 | 0 | 351 | 184 | 149 | 476 | 609 | 696 | 604 |
| Total debt | 530 | 491 | 436 | 0 | 351 | 327 | 527 | 702 | 781 | 720 | 604 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|