| Revenue | DKK 621K | -18% |
| EBITDA | DKK -75K | -299% |
| Net profit | DKK -142K | -1126% |
| Total assets | DKK 512K | -7% |
| Equity | DKK -27K | -123% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.704 | 1.239 | 1.394 | — | 1.162 | 1.205 | 1.110 | 923 | 839 | 885 | 825 | 761 | 621 |
| Staff expenses | -910 | -954 | -1.266 | -0 | -1.083 | -1.076 | -1.061 | -981 | -750 | -805 | -735 | -723 | -696 |
| EBITDA | 5 | 285 | 128 | 0 | 79 | 129 | 50 | -58 | 89 | 81 | 91 | 38 | -75 |
| Depreciation & amort. | -85 | -85 | -85 | -0 | -104 | -104 | -117 | -45 | -0 | -0 | -0 | -40 | -59 |
| EBIT | -81 | 200 | 43 | 0 | -25 | 25 | -68 | -103 | 89 | 81 | 91 | -2 | -134 |
| Net financials | -6 | 5 | 6 | 0 | -10 | -61 | -50 | -28 | -28 | -14 | -65 | -5 | -7 |
| Profit before tax | -86 | 204 | 49 | 0 | -35 | -36 | -118 | -132 | 60 | 67 | 26 | -7 | -142 |
| Tax | -26 | 58 | 18 | -0 | -5 | -3 | -19 | -22 | 15 | 18 | 14 | 5 | 1 |
| Net profit | -60 | 146 | 31 | 0 | -30 | -33 | -99 | -109 | 45 | 49 | 11 | -12 | -142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.427 | 1.558 | 1.558 | 0 | 1.055 | 979 | 781 | 432 | 718 | 625 | 517 | 549 | 512 |
| Equity | 1.061 | 1.207 | 1.139 | 0 | 745 | 608 | 403 | 186 | 177 | 181 | 142 | 115 | -27 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -332 | 330 | 393 | 0 | 311 | 371 | 377 | 246 | 541 | 444 | 375 | 434 | 539 |
| Total debt | -332 | 330 | 393 | 0 | 311 | 371 | 377 | 246 | 541 | 444 | 375 | 434 | 539 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|