| Revenue | DKK 1,2M | -15% |
| EBITDA | DKK 553K | -31% |
| Net profit | DKK 189K | -50% |
| Total assets | DKK 4,7M | -4% |
| Equity | DKK 1,4M | +10% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 300 | 301 | 533 | 473 | 947 | 1.456 | 1.556 | 1.266 | 1.816 | 1.659 | 1.402 | 1.404 | 1.197 |
| Staff expenses | -166 | -154 | -580 | -415 | -869 | -1.150 | -946 | -772 | -1.028 | -1.070 | -1.079 | -600 | -643 |
| EBITDA | 135 | 147 | -47 | 59 | 78 | 306 | 610 | 493 | 787 | 589 | 323 | 804 | 553 |
| Depreciation & amort. | 66 | -66 | -66 | -55 | -46 | -85 | -174 | -198 | -241 | -244 | -205 | -131 | -127 |
| EBIT | 68 | 81 | -113 | 3 | 32 | 221 | 436 | 295 | 546 | 345 | 118 | 673 | 426 |
| Net financials | -3 | -1 | -0 | -14 | -8 | -44 | -122 | -132 | -154 | -72 | 125 | -175 | -158 |
| Profit before tax | 65 | 80 | -113 | -10 | 24 | 177 | 314 | 164 | 392 | 273 | 243 | 497 | 269 |
| Tax | 21 | 20 | -26 | 4 | 6 | 44 | 76 | 48 | 96 | 67 | 54 | 121 | 80 |
| Net profit | 44 | 59 | -87 | -14 | 18 | 134 | 238 | 116 | 296 | 206 | 189 | 376 | 189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 475 | 174 | 123 | 329 | 298 | 4.370 | 4.163 | 4.518 | 4.351 | 4.316 | 4.808 | 4.876 | 4.680 |
| Equity | 67 | 127 | 39 | 25 | 43 | 177 | 415 | 478 | 718 | 868 | 1.000 | 1.317 | 1.445 |
| Long-term debt | 0 | 0 | 0 | 179 | 156 | 2.919 | 2.722 | 2.782 | 2.566 | 2.378 | 2.453 | 2.424 | 2.340 |
| Short-term debt | 398 | 44 | 84 | 126 | 98 | 1.244 | 993 | 1.210 | 1.024 | 1.055 | 1.350 | 1.119 | 884 |
| Total debt | 398 | 44 | 84 | 304 | 255 | 4.163 | 3.715 | 3.992 | 3.590 | 3.432 | 3.802 | 3.543 | 3.224 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|