| Revenue | DKK 2,3M | -16% |
| EBITDA | DKK 581K | -13% |
| Net profit | DKK 86K | -63% |
| Total assets | DKK 7,4M | +12% |
| Equity | DKK 2M | -2% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.182 | 1.249 | 1.374 | 1.701 | 1.660 | 2.027 | 2.085 | 2.323 | 2.653 | 2.518 | 2.717 | 2.295 |
| Staff expenses | -1.070 | -1.071 | -1.191 | -1.313 | -1.384 | -1.397 | -1.537 | -1.660 | -1.734 | -1.777 | -2.048 | -1.714 |
| EBITDA | 112 | 178 | 183 | 388 | 276 | 630 | 548 | 475 | 1.107 | 741 | 668 | 581 |
| Depreciation & amort. | -50 | -52 | -59 | -101 | -126 | -125 | -126 | -142 | -121 | -114 | -132 | -209 |
| EBIT | 62 | 126 | 124 | 287 | 150 | 506 | 422 | 332 | 987 | 627 | 536 | 372 |
| Net financials | -113 | -79 | -66 | -99 | -61 | -148 | -125 | -101 | -68 | -221 | -237 | -258 |
| Profit before tax | -51 | 48 | 58 | 188 | 89 | 358 | 297 | 231 | 918 | 406 | 299 | 114 |
| Tax | -5 | 12 | 13 | 42 | 21 | 81 | 68 | 53 | 216 | 92 | 68 | 28 |
| Net profit | -46 | 36 | 45 | 146 | 68 | 277 | 229 | 178 | 702 | 314 | 231 | 86 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.586 | 1.650 | 1.646 | 2.036 | 2.091 | 4.205 | 4.541 | 5.287 | 6.128 | 5.918 | 6.637 | 7.413 |
| Equity | 54 | 91 | 136 | 282 | 350 | 627 | 856 | 1.034 | 1.736 | 1.933 | 2.041 | 1.993 |
| Long-term debt | 608 | 530 | 384 | 470 | 277 | 1.984 | 1.960 | 1.817 | 1.756 | 1.874 | 2.452 | 2.707 |
| Short-term debt | 923 | 1.030 | 1.127 | 1.284 | 1.464 | 1.594 | 1.710 | 2.403 | 2.579 | 2.016 | 1.982 | 2.524 |
| Total debt | 1.531 | 1.560 | 1.511 | 1.754 | 1.741 | 3.578 | 3.670 | 4.220 | 4.335 | 3.890 | 4.435 | 5.231 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|