| Revenue | DKK 740K | +0% |
| EBITDA | DKK 345K | -25% |
| Net profit | DKK 132K | -38% |
| Total assets | DKK 1,1M | -19% |
| Equity | DKK 351K | +60% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -527 | 656 | 590 | 508 | 832 | 781 | 592 | 693 | 566 | 508 | 622 | 743 | 740 |
| Staff expenses | -418 | -475 | -480 | -517 | -520 | -510 | -532 | -511 | -538 | -408 | -425 | -280 | -395 |
| EBITDA | 112 | 181 | 110 | -9 | 312 | 271 | 60 | 182 | 28 | 100 | 196 | 463 | 345 |
| Depreciation & amort. | -111 | -108 | -103 | -109 | -128 | -190 | -196 | -154 | -207 | -213 | -177 | -172 | -171 |
| EBIT | 1 | 73 | 7 | -119 | 183 | 81 | -137 | 27 | -179 | -113 | 19 | 291 | 174 |
| Net financials | -0 | 0 | 2 | 2 | 0 | -6 | -3 | -2 | -3 | -5 | -17 | -17 | -5 |
| Profit before tax | 1 | 73 | 9 | -117 | 183 | 75 | -140 | 25 | -182 | -118 | 2 | 274 | 169 |
| Tax | 3 | 19 | 2 | -27 | 40 | 18 | -30 | 6 | -40 | -26 | 2 | 62 | 37 |
| Net profit | -1 | 54 | 7 | -90 | 143 | 57 | -110 | 20 | -142 | -92 | -0 | 212 | 132 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 597 | 688 | 595 | 484 | 784 | 945 | 670 | 890 | 886 | 1.171 | 1.185 | 1.312 | 1.059 |
| Equity | 369 | 423 | 430 | 341 | 484 | 437 | 222 | 242 | 99 | 8 | 7 | 219 | 351 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -190 | 235 | 143 | 143 | 300 | 495 | 448 | 649 | 786 | 1.163 | 1.177 | 1.093 | 685 |
| Total debt | -190 | 235 | 143 | 143 | 300 | 495 | 448 | 649 | 786 | 1.163 | 1.177 | 1.093 | 685 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|