| Revenue | DKK 1,9M | -5% |
| EBITDA | DKK -20K | -129% |
| Net profit | DKK -45K | -352% |
| Total assets | DKK 813K | -15% |
| Equity | DKK 107K | -29% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.254 | 1.204 | 1.054 | 1.054 | 1.385 | 979 | 1.070 | 771 | 894 | 1.070 | 1.692 | 2.133 | 2.047 | 1.946 |
| Staff expenses | -1.277 | -1.024 | -916 | -942 | -1.178 | -869 | -1.053 | -795 | -1.035 | -984 | -1.592 | -1.969 | -1.980 | -1.966 |
| EBITDA | -23 | 180 | 138 | 112 | 207 | 110 | 17 | -24 | -142 | 86 | 99 | 164 | 67 | -20 |
| Depreciation & amort. | -105 | -109 | -112 | -54 | -87 | -95 | -105 | -65 | -129 | -39 | -35 | -33 | -44 | -38 |
| EBIT | -128 | 71 | 26 | 58 | 120 | 16 | -89 | -90 | -271 | 46 | 64 | 131 | 22 | -58 |
| Net financials | -25 | -18 | -13 | -13 | -12 | -18 | -11 | -8 | -9 | -7 | -8 | -8 | 0 | 0 |
| Profit before tax | -153 | 53 | 14 | 45 | 107 | -2 | -100 | -97 | -280 | 40 | 56 | 123 | 23 | -57 |
| Tax | -38 | 13 | 2 | 11 | 21 | -6 | -22 | -21 | -62 | 9 | 12 | 29 | 5 | -13 |
| Net profit | -115 | 40 | 11 | 33 | 86 | 4 | -78 | -76 | -219 | 31 | 44 | 94 | 18 | -45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 872 | 1.108 | 809 | 895 | 895 | 928 | 791 | 870 | 552 | 842 | 683 | 744 | 951 | 813 |
| Equity | 162 | 201 | 213 | 246 | 332 | 336 | 258 | 182 | -36 | -5 | 38 | 132 | 152 | 107 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 698 | 882 | 577 | 621 | 523 | 558 | 521 | 688 | 588 | 847 | 645 | 612 | 799 | 705 |
| Total debt | 698 | 882 | 577 | 621 | 523 | 558 | 521 | 688 | 588 | 847 | 645 | 612 | 799 | 705 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|