| Revenue | DKK 467K | +239% |
| EBITDA | DKK -74K | +84% |
| Net profit | DKK -121K | +76% |
| Total assets | DKK 2,1M | -5% |
| Equity | DKK 2M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.566 | 2.504 | 2.447 | 3.187 | 3.232 | 2.663 | 2.676 | 2.762 | 3.282 | 3.314 | -37 | -77 | 138 | 467 |
| Staff expenses | -1.552 | -1.337 | -1.823 | -2.185 | -1.986 | -1.962 | -1.878 | -1.996 | -2.318 | -2.565 | -1.142 | -449 | -613 | -541 |
| EBITDA | 1.015 | 1.167 | 624 | 1.002 | 1.246 | 701 | 798 | 766 | 964 | 750 | 951 | -526 | -475 | -74 |
| Depreciation & amort. | -214 | -233 | -236 | -239 | -243 | -223 | -226 | -202 | -193 | -196 | 1.065 | -9 | -49 | -48 |
| EBIT | 800 | 935 | 387 | 764 | 1.002 | 478 | 573 | 564 | 771 | 553 | -114 | -535 | -523 | -122 |
| Net financials | -544 | -392 | -375 | -446 | -271 | -221 | -196 | -162 | -134 | -118 | -24 | 119 | 8 | 0 |
| Profit before tax | 256 | 543 | 12 | 317 | 731 | 256 | 376 | 402 | 637 | 435 | -138 | -416 | -516 | -121 |
| Tax | 39 | 129 | 3 | 70 | 160 | 57 | 82 | 89 | 140 | 96 | -28 | -0 | -0 | -0 |
| Net profit | 217 | 414 | 9 | 247 | 571 | 199 | 294 | 314 | 496 | 339 | -111 | -416 | -516 | -121 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.770 | 9.756 | 9.554 | 9.393 | 9.254 | 8.983 | 8.758 | 9.543 | 9.943 | 9.718 | 3.613 | 2.695 | 2.224 | 2.122 |
| Equity | 538 | 952 | 962 | 1.208 | 1.654 | 1.728 | 2.023 | 2.336 | 2.833 | 3.172 | 3.061 | 2.646 | 2.130 | 2.009 |
| Long-term debt | 8.270 | 7.058 | 7.520 | 6.903 | 6.241 | 4.917 | 4.654 | 5.829 | 5.538 | 5.245 | 351 | 0 | 0 | 0 |
| Short-term debt | 834 | 1.590 | 914 | 1.071 | 1.123 | 2.074 | 1.793 | 1.060 | 1.222 | 921 | 201 | 49 | 94 | 113 |
| Total debt | 9.104 | 8.648 | 8.434 | 7.974 | 7.364 | 6.991 | 6.447 | 6.889 | 6.760 | 6.166 | 552 | 49 | 94 | 113 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|