| Revenue | DKK 219K | +8% |
| EBITDA | DKK -25K | -195% |
| Net profit | DKK -26K | +87% |
| Total assets | DKK 118K | -13% |
| Equity | DKK 13K | -66% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.987 | 1.765 | 1.828 | 2.157 | 2.332 | 2.353 | 2.191 | 798 | -10 | -9 | -9 | -8 | 202 | 219 |
| Staff expenses | -1.830 | -1.623 | -1.735 | -1.892 | -2.106 | -2.212 | -2.018 | -279 | -1 | -0 | -0 | -0 | -176 | -245 |
| EBITDA | 157 | 142 | 93 | 265 | 226 | 141 | 174 | 519 | -11 | -9 | -9 | -8 | 27 | -25 |
| Depreciation & amort. | 180 | 180 | 135 | -109 | -44 | -3 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -22 | -38 | -42 | 156 | 182 | 138 | 170 | 519 | -11 | -9 | -9 | -8 | 27 | -25 |
| Net financials | -34 | -32 | -21 | -3 | -1 | -4 | -2 | 4 | 22 | 17 | 9 | 0 | -229 | -1 |
| Profit before tax | -56 | -70 | -63 | 152 | 180 | 134 | 168 | 522 | 11 | 8 | -0 | -8 | -202 | -26 |
| Tax | -14 | -17 | -12 | 36 | 40 | 30 | 37 | 120 | 3 | 23 | 31 | -0 | -0 | -0 |
| Net profit | -43 | -52 | -51 | 116 | 140 | 104 | 131 | 402 | 8 | -15 | -31 | -8 | -202 | -26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 735 | 541 | 500 | 707 | 919 | 949 | 952 | 739 | 531 | 397 | 262 | 254 | 136 | 118 |
| Equity | 50 | -3 | -54 | 63 | 203 | 307 | 330 | 624 | 524 | 396 | 250 | 241 | 39 | 13 |
| Long-term debt | 102 | 0 | 0 | 0 | 0 | -6 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 584 | 544 | 554 | 644 | 715 | 642 | 623 | 115 | 7 | 2 | 12 | 13 | 97 | 105 |
| Total debt | 686 | 544 | 554 | 644 | 715 | 642 | 623 | 115 | 7 | 2 | 12 | 13 | 97 | 105 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|