| Revenue | DKK 1,2M | -5% |
| EBITDA | DKK -14K | -135% |
| Net profit | DKK -13K | -157% |
| Total assets | DKK 686K | -7% |
| Equity | DKK 400K | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.138 | 727 | 1.141 | 1.008 | 1.428 | 1.259 | 1.838 | 1.537 | 1.543 | 1.812 | 1.473 | 1.649 | 1.249 | 1.183 |
| Staff expenses | -838 | -745 | -1.052 | -986 | -1.147 | -1.168 | -1.232 | -1.251 | -1.276 | -1.312 | -1.350 | -1.377 | -1.210 | -1.197 |
| EBITDA | 300 | -18 | 89 | 22 | 281 | 91 | 606 | 286 | 267 | 500 | 124 | 272 | 39 | -14 |
| Depreciation & amort. | 119 | 89 | 42 | 21 | 2 | -12 | -12 | -12 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 181 | -107 | 47 | 0 | 279 | 79 | 594 | 274 | 267 | 500 | 124 | 272 | 39 | -14 |
| Net financials | -8 | -6 | 0 | -1 | 0 | -0 | -2 | -3 | -8 | -8 | -9 | -2 | -10 | 1 |
| Profit before tax | 173 | -113 | 47 | -1 | 279 | 79 | 592 | 270 | 259 | 493 | 114 | 270 | 29 | -13 |
| Tax | 43 | -30 | 14 | -1 | 62 | 18 | 131 | 62 | 58 | 108 | 26 | 60 | 7 | -0 |
| Net profit | 130 | -84 | 33 | 1 | 217 | 61 | 461 | 209 | 201 | 384 | 89 | 211 | 22 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 576 | 338 | 607 | 468 | 843 | 646 | 1.165 | 1.047 | 1.318 | 1.340 | 1.035 | 1.098 | 740 | 686 |
| Equity | 419 | 195 | 228 | 229 | 446 | 347 | 669 | 661 | 641 | 800 | 659 | 634 | 413 | 400 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 119 | 134 | 379 | 240 | 397 | 299 | 496 | 386 | 676 | 540 | 376 | 463 | 327 | 286 |
| Total debt | 119 | 134 | 379 | 240 | 397 | 299 | 496 | 386 | 676 | 540 | 376 | 463 | 327 | 286 |
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 |
|---|