| Revenue | DKK 1,9M | -6% |
| EBITDA | DKK 194K | -54% |
| Net profit | DKK 127K | -59% |
| Total assets | DKK 1,8M | -2% |
| Equity | DKK 727K | +21% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.422 | 1.706 | 1.647 | 2.057 | 1.488 | 1.731 | 1.885 | 1.902 | 1.402 | 1.335 | 2.201 | 2.025 | 1.914 |
| Staff expenses | -1.402 | -1.812 | -1.263 | -1.530 | -1.539 | -1.820 | -1.820 | -1.782 | -1.373 | -1.278 | -1.812 | -1.603 | -1.719 |
| EBITDA | 20 | -107 | 364 | 526 | -51 | -96 | 65 | 120 | 29 | 56 | 389 | 423 | 194 |
| Depreciation & amort. | -0 | -68 | -98 | -93 | -71 | -44 | -13 | -13 | -13 | -13 | -13 | -0 | -0 |
| EBIT | 20 | -175 | 266 | 433 | -122 | -140 | 52 | 107 | 16 | 43 | 376 | 423 | 194 |
| Net financials | -40 | -22 | -60 | -75 | -45 | -107 | -18 | -37 | 184 | -20 | 24 | -23 | -25 |
| Profit before tax | -19 | -197 | 206 | 359 | -167 | -247 | 34 | 70 | 200 | 24 | 400 | 400 | 169 |
| Tax | -25 | -0 | 94 | 81 | 16 | -5 | -0 | -0 | 78 | 8 | 91 | 89 | 43 |
| Net profit | 12 | -197 | 112 | 278 | -184 | -243 | 34 | 70 | 123 | 15 | 309 | 311 | 127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 475 | 0 | 0 | 1.908 | 1.773 | 1.117 | 1.056 | 1.415 | 1.884 | 1.654 | 1.755 | 1.797 | 1.763 |
| Equity | -28 | 0 | 0 | 165 | -19 | -262 | -228 | -158 | -35 | -20 | 289 | 600 | 727 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 503 | 0 | 0 | 1.744 | 1.787 | 1.379 | 1.284 | 1.573 | 1.920 | 1.674 | 1.466 | 1.197 | 1.036 |
| Total debt | 503 | 0 | 0 | 1.744 | 1.787 | 1.379 | 1.284 | 1.573 | 1.920 | 1.674 | 1.466 | 1.197 | 1.036 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|