| Revenue | DKK -105K | +21% |
| EBITDA | DKK -952K | -5% |
| Net profit | DKK -42K | -162% |
| Total assets | DKK 551K | -15% |
| Equity | DKK -985 | -102% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.669 | 1.671 | 1.626 | -275 | -132 | -143 | -130 | -79 | -100 | -94 | -86 | -105 |
| Staff expenses | -1.174 | -1.496 | -1.347 | -789 | -708 | -732 | -998 | -648 | -919 | -790 | -821 | -847 |
| EBITDA | 495 | 175 | 280 | -1.064 | -839 | -875 | -1.128 | -727 | -1.020 | -884 | -908 | -952 |
| Depreciation & amort. | -258 | -243 | -269 | -178 | -165 | -205 | -222 | -228 | -230 | -226 | -131 | -105 |
| EBIT | 236 | -68 | 10 | -1.242 | -1.004 | -1.080 | -1.350 | -955 | -1.250 | -1.109 | -1.039 | -1.057 |
| Net financials | -82 | -32 | -24 | 1.096 | 1.385 | 1.011 | 1.114 | 955 | 1.288 | 909 | 1.127 | 1.005 |
| Profit before tax | 154 | -100 | 31 | -87 | 381 | -39 | -131 | 0 | 38 | -200 | 88 | -53 |
| Tax | 32 | 24 | 22 | 29 | 85 | 15 | 53 | 2 | 9 | -43 | 21 | -11 |
| Net profit | 123 | -125 | 8 | -117 | 295 | -54 | -183 | -1 | 29 | -157 | 68 | -42 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.605 | 2.172 | 2.092 | 1.586 | 2.062 | 1.588 | 1.418 | 1.193 | 963 | 737 | 645 | 551 |
| Equity | 1.529 | 1.355 | 1.214 | 744 | 939 | 685 | 302 | 101 | 130 | -27 | 41 | -1 |
| Long-term debt | 0 | 0 | 0 | 0 | 209 | 163 | 116 | 68 | 20 | 0 | 0 | 0 |
| Short-term debt | 666 | 399 | 541 | 545 | 625 | 467 | 780 | 811 | 639 | 634 | 494 | 459 |
| Total debt | 666 | 399 | 541 | 545 | 834 | 631 | 896 | 879 | 659 | 634 | 494 | 459 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|