| Revenue | DKK 651K | -3% |
| EBITDA | DKK 27K | -37% |
| Net profit | DKK 25K | -52% |
| Total assets | DKK 446K | -10% |
| Equity | DKK 350K | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 798 | 1.201 | 999 | 761 | 866 | 675 | 787 | 646 | 348 | 399 | 430 | 769 | 670 | 651 |
| Staff expenses | -880 | -957 | -917 | -827 | -892 | -798 | -531 | -530 | -477 | -446 | -399 | -542 | -626 | -623 |
| EBITDA | -82 | 244 | 82 | -66 | -25 | -123 | 256 | 115 | -130 | -47 | 31 | 225 | 44 | 27 |
| Depreciation & amort. | -81 | -81 | -75 | -75 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -163 | 163 | 6 | -141 | -25 | -123 | 256 | 115 | -130 | -47 | 31 | 225 | 44 | 27 |
| Net financials | -10 | -9 | -4 | -1 | -2 | -2 | -2 | -3 | -5 | -13 | -5 | -9 | 24 | 5 |
| Profit before tax | -173 | 154 | 3 | -143 | -28 | -125 | 254 | 112 | -134 | -59 | 25 | 216 | 68 | 33 |
| Tax | 19 | 34 | 3 | -31 | -6 | 20 | 9 | 25 | -29 | -13 | 6 | 48 | 15 | 7 |
| Net profit | -192 | 120 | -0 | -112 | -22 | -145 | 245 | 87 | -105 | -46 | 20 | 169 | 53 | 25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 466 | 612 | 630 | 460 | 460 | 321 | 551 | 497 | 285 | 302 | 316 | 564 | 494 | 446 |
| Equity | 125 | 414 | 414 | 302 | 280 | 135 | 380 | 359 | 144 | 98 | 117 | 286 | 339 | 350 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 188 | 165 | 200 | 158 | 180 | 186 | 171 | 137 | 141 | 204 | 199 | 278 | 155 | 97 |
| Total debt | 188 | 165 | 200 | 158 | 180 | 186 | 171 | 137 | 141 | 204 | 199 | 278 | 155 | 97 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|