| Revenue | DKK 1,2M | +11% |
| EBITDA | DKK 168K | +1% |
| Net profit | DKK 131K | -12% |
| Total assets | DKK 543K | +12% |
| Equity | DKK 232K | +131% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.149 | 1.127 | 1.288 | 995 | 2.050 | 1.780 | 1.518 | 1.393 | 1.385 | 1.387 | 1.133 | 1.074 | 1.197 |
| Staff expenses | -735 | -903 | -1.174 | -1.234 | -1.517 | -1.623 | -1.691 | -1.437 | -1.282 | -1.411 | -1.264 | -908 | -1.029 |
| EBITDA | 414 | 224 | 114 | -240 | 533 | 158 | -173 | -44 | 104 | -23 | -131 | 166 | 168 |
| Depreciation & amort. | -146 | -146 | -69 | -49 | -23 | -29 | -29 | -29 | -29 | -20 | -20 | -0 | -0 |
| EBIT | 268 | 78 | 44 | -289 | 510 | 129 | -202 | -73 | 74 | -43 | -151 | 166 | 168 |
| Net financials | -10 | -42 | -30 | -0 | -5 | -4 | -1 | -4 | -2 | -5 | -2 | -18 | 0 |
| Profit before tax | 258 | 35 | 15 | -289 | 506 | 125 | -203 | -77 | 72 | -48 | -154 | 148 | 169 |
| Tax | 65 | 10 | 4 | -66 | 119 | 28 | -45 | -10 | 20 | -8 | -23 | -0 | 37 |
| Net profit | 193 | 26 | 11 | -223 | 386 | 97 | -158 | -66 | 53 | -40 | -130 | 149 | 131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.332 | 1.372 | 1.072 | 1.180 | 1.308 | 1.268 | 801 | 699 | 1.200 | 852 | 627 | 485 | 543 |
| Equity | 9 | 35 | 46 | -177 | 209 | 306 | 135 | 70 | 122 | 82 | -49 | 100 | 232 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.323 | 1.337 | 1.026 | 1.357 | 1.099 | 961 | 659 | 595 | 1.044 | 771 | 676 | 385 | 311 |
| Total debt | 1.323 | 1.337 | 1.026 | 1.357 | 1.099 | 961 | 659 | 595 | 1.044 | 771 | 676 | 385 | 311 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|