| Revenue | DKK 168K | +23% |
| EBITDA | DKK -181K | -15% |
| Net profit | DKK -79K | -128% |
| Total assets | DKK 918K | -13% |
| Equity | DKK 620K | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.413 | 961 | 1.024 | 441 | 421 | 785 | -116 | 123 | 135 | 160 | 164 | 38 | 136 | 168 |
| Staff expenses | -323 | -443 | -549 | -669 | -566 | -363 | -377 | -295 | -241 | -88 | -231 | -2 | -294 | -349 |
| EBITDA | 1.090 | 518 | 475 | -228 | -144 | 421 | -493 | -172 | -106 | -256 | -67 | 36 | -157 | -181 |
| Depreciation & amort. | -157 | -212 | -319 | -183 | -142 | -121 | -83 | -41 | -39 | -3 | -3 | -3 | -3 | -1 |
| EBIT | 933 | 306 | 156 | -411 | -286 | 300 | -576 | -213 | -145 | -259 | -70 | 33 | -160 | -182 |
| Net financials | 50 | 185 | 293 | 187 | -67 | 219 | 278 | 140 | -89 | -68 | -25 | -19 | 529 | 103 |
| Profit before tax | 983 | 491 | 450 | -224 | -354 | 519 | -298 | -73 | -234 | -328 | -95 | 14 | 368 | -79 |
| Tax | 240 | 93 | 68 | -136 | -81 | -22 | -140 | -46 | -48 | 64 | -21 | 3 | 84 | -0 |
| Net profit | 743 | 398 | 382 | -88 | -273 | 541 | -158 | -27 | -186 | -392 | -74 | 11 | 284 | -79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.712 | 5.497 | 6.004 | 5.367 | 5.193 | 5.526 | 5.201 | 4.998 | 4.978 | 1.177 | 1.180 | 812 | 1.060 | 918 |
| Equity | 1.184 | 1.382 | 1.314 | 1.026 | 753 | 1.294 | 1.083 | 1.056 | 870 | 478 | 404 | 415 | 699 | 620 |
| Long-term debt | 0 | 3.959 | 4.042 | 4.004 | 4.015 | 3.964 | 3.857 | 3.645 | 3.739 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 529 | 156 | 655 | 337 | 426 | 268 | 260 | 296 | 369 | 698 | 776 | 397 | 361 | 297 |
| Total debt | 529 | 4.116 | 4.697 | 4.341 | 4.440 | 4.232 | 4.118 | 3.941 | 4.108 | 698 | 776 | 397 | 361 | 297 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|