| Revenue | DKK 805K | -33% |
| EBITDA | DKK -8K | +91% |
| Net profit | DKK -69K | -79% |
| Total assets | DKK 436K | -48% |
| Equity | DKK 60K | -76% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.064 | 599 | 854 | 1.006 | 1.736 | 1.135 | 1.052 | 1.052 | 656 | 1.096 | 1.480 | 1.207 | 805 |
| Staff expenses | -714 | -650 | -677 | -609 | -1.050 | -1.014 | -999 | -931 | -857 | -928 | -1.227 | -1.295 | -813 |
| EBITDA | 350 | -50 | 177 | 397 | 686 | 120 | 52 | 121 | -201 | 165 | 253 | -88 | -8 |
| Depreciation & amort. | -0 | -5 | -27 | -32 | -57 | -76 | -77 | -59 | -58 | -23 | -0 | -34 | -59 |
| EBIT | 350 | -55 | 151 | 364 | 629 | 45 | -25 | 62 | -259 | 142 | 253 | -122 | -67 |
| Net financials | -24 | -21 | -7 | -7 | -18 | 1 | -0 | 1 | 54 | 41 | 106 | 75 | -16 |
| Profit before tax | 327 | -76 | 144 | 357 | 611 | 45 | -25 | 62 | -205 | 183 | 359 | -47 | -83 |
| Tax | 29 | -19 | 37 | 86 | 139 | 11 | -3 | 16 | -53 | 41 | 79 | -8 | -14 |
| Net profit | 298 | -57 | 107 | 271 | 472 | 34 | -22 | 47 | -152 | 142 | 280 | -39 | -69 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 386 | 353 | 447 | 882 | 1.174 | 913 | 758 | 757 | 747 | 1.015 | 781 | 839 | 436 |
| Equity | 34 | -23 | 84 | 355 | 726 | 657 | 529 | 468 | 258 | 400 | 407 | 251 | 60 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161 | 117 |
| Short-term debt | 351 | 376 | 360 | 526 | 442 | 252 | 229 | 289 | 488 | 615 | 374 | 427 | 259 |
| Total debt | 351 | 376 | 360 | 526 | 442 | 252 | 229 | 289 | 488 | 615 | 374 | 588 | 376 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|