| Revenue | DKK -16K | +5% |
| EBITDA | DKK -16K | -5% |
| Net profit | DKK 37K | +144% |
| Total assets | DKK 921K | -10% |
| Equity | DKK 890K | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.768 | 1.675 | 1.426 | 1.685 | 1.965 | 1.747 | 2.575 | 1.540 | 568 | 178 | 60 | -15 | -16 |
| Staff expenses | -1.496 | -1.507 | -1.349 | -1.489 | -1.709 | -1.140 | -1.139 | -1.034 | -666 | -13 | -4 | -0 | -0 |
| EBITDA | 272 | 168 | 76 | 196 | 255 | 608 | 1.436 | 506 | -99 | 165 | 56 | -15 | -16 |
| Depreciation & amort. | -93 | -136 | -134 | -88 | -84 | -51 | -62 | -77 | -85 | -5 | -0 | -0 | -0 |
| EBIT | 179 | 32 | -58 | 109 | 171 | 557 | 1.374 | 429 | -184 | 159 | 56 | -15 | -16 |
| Net financials | 0 | -0 | -32 | -11 | -8 | -8 | -4 | -7 | -9 | -10 | 248 | 35 | 64 |
| Profit before tax | 179 | 32 | -90 | 98 | 164 | 549 | 1.371 | 422 | -193 | 149 | 303 | 20 | 48 |
| Tax | 50 | 13 | -16 | 23 | 42 | 126 | 304 | 96 | -42 | 33 | 12 | 4 | 10 |
| Net profit | 129 | 19 | -74 | 74 | 122 | 423 | 1.067 | 326 | -151 | 115 | 292 | 15 | 37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.304 | 935 | 1.123 | 1.415 | 1.241 | 1.661 | 2.281 | 2.239 | 1.662 | 1.414 | 1.283 | 1.027 | 921 |
| Equity | 640 | 559 | 385 | 360 | 379 | 692 | 1.649 | 1.765 | 1.494 | 1.303 | 1.237 | 1.003 | 890 |
| Long-term debt | 0 | 0 | 203 | 141 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 631 | 360 | 535 | 911 | 769 | 969 | 623 | 463 | 168 | 111 | 46 | 25 | 32 |
| Total debt | 631 | 360 | 738 | 1.052 | 860 | 969 | 623 | 463 | 168 | 111 | 46 | 25 | 32 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|