| Revenue | DKK 1,4M | +3% |
| EBITDA | DKK 46K | +8% |
| Net profit | DKK 37K | +10% |
| Total assets | DKK 725K | +0% |
| Equity | DKK 202K | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.193 | 814 | 1.053 | 1.263 | 1.232 | 1.032 | 1.239 | 562 | 639 | 1.463 | 1.440 | 1.455 | 1.398 | 1.439 |
| Staff expenses | -973 | -687 | -1.005 | -834 | -1.326 | -981 | -1.215 | -498 | -822 | -1.112 | -1.368 | -1.359 | -1.355 | -1.393 |
| EBITDA | 220 | 127 | 48 | 429 | -93 | 120 | 24 | 64 | -183 | 350 | 72 | 97 | 43 | 46 |
| Depreciation & amort. | -5 | -0 | 78 | 78 | -78 | 34 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 215 | 127 | -30 | 351 | -171 | 86 | 24 | 64 | -183 | 350 | 72 | 97 | 43 | 46 |
| Net financials | 8 | -12 | -16 | -516 | -3 | -1 | -1 | -1 | -0 | -2 | -3 | -50 | -0 | 0 |
| Profit before tax | 224 | 115 | -45 | -165 | -175 | 84 | 23 | 63 | -184 | 349 | 69 | 46 | 43 | 47 |
| Tax | 53 | 32 | -10 | 79 | -38 | 19 | 5 | 14 | -0 | 36 | 15 | 21 | 9 | 10 |
| Net profit | 170 | 83 | -35 | -244 | -136 | 66 | 18 | 49 | -184 | 312 | 54 | 25 | 33 | 37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.168 | 1.196 | 1.172 | 832 | 811 | 698 | 678 | 537 | 312 | 994 | 804 | 818 | 722 | 725 |
| Equity | 663 | 540 | 456 | 162 | 26 | 92 | 110 | 159 | -25 | 287 | 284 | 252 | 227 | 202 |
| Long-term debt | 0 | 274 | 207 | 202 | 47 | 0 | 0 | 8 | 0 | 35 | 14 | 17 | 5 | 4 |
| Short-term debt | 505 | 358 | 495 | 452 | 738 | 606 | 568 | 370 | 337 | 672 | 505 | 548 | 490 | 518 |
| Total debt | 505 | 656 | 716 | 669 | 785 | 606 | 568 | 378 | 337 | 707 | 519 | 565 | 495 | 522 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|