| Revenue | DKK 777K | -40% |
| EBITDA | DKK -154K | -263% |
| Net profit | DKK -177K | -388% |
| Total assets | DKK 366K | -55% |
| Equity | DKK 153K | -54% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 179 | 439 | 345 | 727 | 782 | 867 | 1.162 | 779 | 1.155 | 993 | 1.108 | 1.303 | 777 |
| Staff expenses | -296 | -309 | -322 | -423 | -585 | -858 | -939 | -777 | -1.050 | -964 | -1.066 | -1.209 | -931 |
| EBITDA | -117 | 131 | 24 | 282 | 198 | 8 | 222 | 3 | 106 | 29 | 42 | 95 | -154 |
| Depreciation & amort. | 58 | -65 | -71 | -34 | -27 | -25 | -21 | -16 | -17 | -17 | -22 | -11 | -23 |
| EBIT | -175 | 66 | -47 | 248 | 170 | -17 | 201 | -13 | 89 | 12 | 20 | 84 | -177 |
| Net financials | -12 | -7 | -6 | -8 | -150 | -8 | -67 | -5 | -4 | -4 | -4 | -1 | -0 |
| Profit before tax | -95 | 58 | -38 | 239 | 21 | -24 | 134 | -18 | 85 | 8 | 15 | 82 | -177 |
| Tax | 46 | 16 | 8 | 62 | 47 | -0 | 46 | -2 | 21 | 5 | 9 | 21 | -0 |
| Net profit | -141 | 42 | -46 | 178 | -27 | -24 | 89 | -16 | 64 | 3 | 7 | 62 | -177 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 347 | 487 | 309 | 604 | 693 | 561 | 620 | 478 | 813 | 552 | 617 | 811 | 366 |
| Equity | 106 | 148 | 103 | 280 | 254 | 229 | 318 | 194 | 259 | 262 | 269 | 330 | 153 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 241 | 339 | 206 | 324 | 440 | 331 | 302 | 284 | 554 | 290 | 348 | 481 | 213 |
| Total debt | 241 | 339 | 206 | 324 | 440 | 331 | 302 | 284 | 554 | 290 | 348 | 481 | 213 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|