| Revenue | DKK 454K | -44% |
| EBITDA | DKK -107K | -162% |
| Net profit | DKK -94K | -179% |
| Total assets | DKK 921K | -28% |
| Equity | DKK 592K | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 518 | 466 | 250 | 187 | 428 | 288 | -118 | 286 | 303 | 1.677 | 707 | 489 | 809 | 454 |
| Staff expenses | -419 | -360 | -303 | -250 | -179 | -190 | -147 | -114 | -185 | -184 | -355 | -430 | -636 | -561 |
| EBITDA | 99 | 106 | -53 | -63 | 249 | 98 | -265 | 172 | 119 | 129 | 352 | 59 | 173 | -107 |
| Depreciation & amort. | 69 | 71 | -75 | -74 | -67 | -66 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 30 | 34 | -128 | -137 | 183 | 32 | -275 | 172 | 119 | 129 | 352 | 59 | 173 | -107 |
| Net financials | -13 | -11 | -6 | -9 | -36 | -10 | -5 | -13 | -15 | -12 | -67 | -15 | -19 | -12 |
| Profit before tax | 17 | 24 | -71 | -106 | 147 | 21 | -280 | 159 | 104 | 117 | 286 | 44 | 154 | -119 |
| Tax | 3 | 8 | 32 | 20 | 7 | 8 | -57 | 17 | 31 | 30 | 81 | 24 | 34 | -25 |
| Net profit | 14 | 15 | -103 | -126 | 140 | 14 | -223 | 142 | 72 | 87 | 204 | 20 | 119 | -94 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 674 | 678 | 496 | 374 | 793 | 701 | 219 | 583 | 629 | 730 | 1.146 | 873 | 1.283 | 921 |
| Equity | 324 | 340 | 237 | 111 | 251 | 265 | 42 | 184 | 256 | 343 | 547 | 567 | 686 | 592 |
| Long-term debt | 193 | 159 | 124 | 86 | 320 | 268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 138 | 165 | 135 | 178 | 222 | 168 | 178 | 400 | 373 | 388 | 599 | 281 | 538 | 296 |
| Total debt | 331 | 325 | 259 | 263 | 543 | 437 | 178 | 400 | 373 | 388 | 599 | 281 | 538 | 296 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|