| Revenue | DKK 824K | +11% |
| EBITDA | DKK 112K | +1432% |
| Net profit | DKK 16K | +727% |
| Total assets | DKK 567K | -39% |
| Equity | DKK 347K | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 532 | 518 | 695 | 939 | 1.100 | 737 | 817 | 867 | 774 | 744 | 824 |
| Staff expenses | -275 | -393 | -419 | -436 | -693 | -909 | -965 | -798 | -624 | -712 | -763 | -736 | -712 |
| EBITDA | 188 | 60 | 113 | 82 | 1 | 30 | 134 | -62 | 193 | 156 | 11 | 7 | 112 |
| Depreciation & amort. | -55 | -63 | -27 | -46 | -0 | -0 | -24 | -12 | -19 | -9 | -9 | -9 | -0 |
| EBIT | 133 | -2 | 86 | 35 | 1 | 30 | 111 | -74 | 175 | 147 | 3 | -1 | 112 |
| Net financials | 0 | 0 | 1 | 0 | -2 | -0 | -0 | -1 | -1 | -5 | -1 | -2 | -53 |
| Profit before tax | 134 | -2 | 87 | 35 | -0 | 29 | 110 | -74 | 174 | 142 | 1 | -3 | 59 |
| Tax | 35 | -0 | 22 | 8 | -0 | -0 | 5 | -0 | 20 | 31 | 1 | -0 | 42 |
| Net profit | 99 | -2 | 65 | 27 | -0 | 29 | 105 | -74 | 154 | 111 | 0 | -3 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 424 | 420 | 432 | 465 | 905 | 374 | 604 | 536 | 1.197 | 916 | 586 | 922 | 567 |
| Equity | 256 | 254 | 319 | 346 | 246 | 121 | 172 | 90 | 243 | 354 | 354 | 352 | 347 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 168 | 166 | 113 | 119 | 659 | 252 | 432 | 446 | 954 | 562 | 231 | 570 | 220 |
| Total debt | 168 | 166 | 113 | 119 | 659 | 252 | 432 | 446 | 954 | 562 | 231 | 570 | 220 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|