| Revenue | DKK -202K | — |
| EBITDA | DKK -1,1M | -1% |
| Net profit | DKK 111K | -74% |
| Total assets | DKK 4,3M | -5% |
| Equity | DKK 3,5M | +1% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.023 | -68 | -112 | -106 | -136 | -196 | -189 | -212 | -184 | -176 | 0 | -202 |
| Staff expenses | -1.140 | -415 | -636 | -802 | -830 | -901 | -793 | -743 | -767 | -837 | -848 | -856 |
| EBITDA | 882 | -483 | -748 | -908 | -966 | -1.096 | -982 | -955 | -951 | -1.013 | -1.072 | -1.081 |
| Depreciation & amort. | -136 | -206 | -213 | -214 | -259 | -261 | -299 | -342 | -342 | -267 | -326 | -334 |
| EBIT | 746 | -690 | -961 | -1.122 | -1.225 | -1.357 | -1.281 | -1.296 | -1.293 | -1.280 | -1.398 | -1.415 |
| Net financials | -147 | 1.123 | 1.596 | 1.786 | 1.783 | 1.797 | 1.766 | 1.570 | 1.804 | 1.686 | 1.943 | 1.557 |
| Profit before tax | 600 | 433 | 635 | 664 | 558 | 440 | 485 | 273 | 512 | 405 | 545 | 142 |
| Tax | 147 | 99 | 137 | 146 | 123 | 97 | 107 | 60 | 113 | 89 | 120 | 31 |
| Net profit | 453 | 334 | 498 | 518 | 435 | 343 | 378 | 213 | 399 | 316 | 425 | 111 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.914 | 2.808 | 2.727 | 3.062 | 3.273 | 3.322 | 3.690 | 3.692 | 3.866 | 4.120 | 4.539 | 4.298 |
| Equity | 533 | 768 | 1.116 | 1.533 | 1.864 | 2.102 | 2.372 | 2.474 | 2.817 | 3.076 | 3.442 | 3.492 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.236 | 1.867 | 1.423 | 1.317 | 1.164 | 911 | 950 | 875 | 743 | 750 | 835 | 595 |
| Total debt | 2.236 | 1.867 | 1.423 | 1.317 | 1.164 | 911 | 950 | 875 | 743 | 750 | 835 | 595 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|