| Revenue | DKK 1,8M | -3% |
| EBITDA | DKK 375K | +155% |
| Net profit | DKK 260K | -64% |
| Total assets | DKK 1,5M | -6% |
| Equity | DKK 939K | +17% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 758 | 1.013 | 523 | 224 | 1.073 | 1.661 | 1.859 | 1.349 | 1.567 | 1.571 | 1.755 | 2.262 | 1.808 | 1.760 |
| Staff expenses | -700 | -816 | -6 | -815 | -795 | -1.604 | -846 | -827 | -815 | -826 | -1.172 | -1.088 | -1.661 | -1.386 |
| EBITDA | 58 | 55 | 375 | -853 | 188 | -35 | 864 | 400 | 642 | 657 | 457 | 1.057 | 147 | 375 |
| Depreciation & amort. | 70 | 70 | -17 | -52 | -0 | -0 | -0 | -0 | -0 | -5 | -6 | -6 | -1 | -0 |
| EBIT | -12 | -15 | 357 | -906 | 188 | -35 | 864 | 400 | 642 | 652 | 451 | 1.051 | 146 | 375 |
| Net financials | 428 | 22 | 2 | 817 | 11 | 44 | 9 | -1 | 92 | 265 | 200 | 146 | 639 | -34 |
| Profit before tax | 415 | 7 | 359 | -89 | 199 | 9 | 873 | 399 | 735 | 917 | 651 | 1.197 | 785 | 341 |
| Tax | 55 | 2 | 90 | 23 | 50 | 4 | 195 | 90 | 142 | 138 | 106 | 234 | 67 | 81 |
| Net profit | 360 | 5 | 269 | -113 | 149 | 5 | 678 | 309 | 593 | 779 | 545 | 963 | 718 | 260 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.295 | 1.250 | 1.482 | 1.056 | 1.062 | 1.729 | 1.854 | 1.048 | 1.182 | 1.904 | 1.770 | 2.051 | 1.588 | 1.498 |
| Equity | 1.116 | 1.024 | 1.197 | 836 | 885 | 790 | 1.364 | 673 | 766 | 1.045 | 1.091 | 1.553 | 801 | 939 |
| Long-term debt | 51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 0 |
| Short-term debt | 124 | 222 | 192 | 220 | 176 | 935 | 479 | 374 | 409 | 858 | 679 | 468 | 756 | 559 |
| Total debt | 175 | 222 | 275 | 220 | 176 | 935 | 479 | 374 | 409 | 858 | 679 | 498 | 786 | 559 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|