| Revenue | DKK -7K | -88% |
| EBITDA | DKK -80K | +42% |
| Net profit | DKK -224K | -579% |
| Total assets | DKK 1,4M | -43% |
| Equity | DKK 1,3M | -42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.040 | -2.110 | 2.102 | 2.141 | 2.156 | 1.504 | 523 | 584 | 560 | 333 | 76 | 40 | -55 | -7 |
| Staff expenses | -1.588 | -1.694 | -1.637 | -1.630 | -1.674 | -843 | -240 | -406 | -318 | -220 | -66 | -71 | -82 | -20 |
| EBITDA | 451 | -318 | 466 | 511 | 482 | 661 | 283 | 178 | 209 | 113 | 10 | -31 | -137 | -80 |
| Depreciation & amort. | 36 | -49 | -49 | -49 | -40 | -33 | -58 | -58 | -16 | -32 | -32 | -32 | -32 | -0 |
| EBIT | 415 | -367 | 416 | 462 | 442 | 628 | 225 | 120 | 193 | 80 | -22 | -63 | -169 | -80 |
| Net financials | 7 | -6 | 10 | 10 | 5 | -3 | 58 | -34 | 9 | 448 | -46 | 161 | 214 | -158 |
| Profit before tax | 422 | -186 | 426 | 472 | 447 | 625 | 283 | 86 | 202 | 528 | -68 | 98 | 45 | -238 |
| Tax | 105 | 94 | 105 | 112 | 99 | 139 | 62 | 19 | 44 | 116 | -15 | 22 | -2 | -14 |
| Net profit | 317 | -280 | 321 | 360 | 349 | 486 | 221 | 66 | 158 | 412 | -53 | 76 | 47 | -224 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.331 | 1.633 | 1.907 | 2.107 | 2.357 | 2.356 | 2.411 | 2.355 | 2.431 | 2.705 | 2.506 | 2.439 | 2.440 | 1.395 |
| Equity | 787 | 977 | 1.202 | 1.463 | 1.712 | 2.097 | 2.218 | 2.184 | 2.242 | 2.553 | 2.400 | 2.376 | 2.313 | 1.339 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 540 | -653 | 704 | 644 | 645 | 248 | 183 | 165 | 175 | 132 | 100 | 51 | 114 | 57 |
| Total debt | 540 | -653 | 704 | 644 | 645 | 248 | 183 | 165 | 175 | 132 | 100 | 51 | 114 | 57 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|