| Revenue | DKK 668K | -4% |
| EBITDA | DKK 30K | -88% |
| Net profit | DKK -3K | -113% |
| Total assets | DKK 391K | -27% |
| Equity | DKK 183K | -2% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 563 | 630 | 574 | 630 | 571 | 544 | 565 | 702 | 695 | 662 | 789 | 698 | 668 |
| Staff expenses | -297 | -339 | -445 | -441 | -444 | -441 | -439 | -467 | -457 | -425 | -454 | -438 | -638 |
| EBITDA | 266 | 291 | 128 | 189 | 127 | 102 | 127 | 234 | 238 | 237 | 335 | 260 | 30 |
| Depreciation & amort. | 144 | 144 | 173 | -172 | -172 | -172 | -172 | -201 | -209 | -209 | -209 | -209 | -31 |
| EBIT | 122 | 146 | -45 | 17 | -46 | -70 | -46 | 33 | 29 | 28 | 126 | 51 | -1 |
| Net financials | -29 | -27 | -31 | -25 | -20 | -15 | -9 | -32 | -32 | -23 | -27 | -22 | -2 |
| Profit before tax | 93 | 119 | -76 | -8 | -66 | -85 | -55 | 1 | -3 | 5 | 99 | 29 | -2 |
| Tax | 18 | 34 | -14 | 1 | -14 | -4 | -0 | -0 | -0 | -0 | 1 | 6 | 1 |
| Net profit | 74 | 85 | -62 | -9 | -52 | -81 | -55 | 1 | -3 | 5 | 97 | 22 | -3 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 914 | 888 | 1.105 | 944 | 713 | 512 | 306 | 1.207 | 954 | 779 | 680 | 535 | 391 |
| Equity | 236 | 322 | 259 | 251 | 199 | 118 | 63 | 64 | 61 | 66 | 163 | 186 | 183 |
| Long-term debt | 333 | 229 | 536 | 404 | 267 | 124 | 0 | 747 | 571 | 395 | 202 | 0 | 0 |
| Short-term debt | 304 | 307 | 293 | 272 | 244 | 269 | 243 | 395 | 322 | 318 | 314 | 349 | 208 |
| Total debt | 637 | 536 | 829 | 676 | 511 | 394 | 243 | 1.142 | 894 | 713 | 516 | 349 | 208 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|