| Revenue | DKK 313K | +27% |
| EBITDA | DKK -14K | +18% |
| Net profit | DKK 12K | -25% |
| Total assets | DKK 723K | +7% |
| Equity | DKK 574K | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 479 | 469 | 396 | 320 | 219 | 204 | 208 | 201 | 147 | 197 | 268 | 247 | 313 |
| Staff expenses | -407 | -387 | -336 | -251 | -177 | -167 | -145 | -140 | -147 | -142 | -157 | -265 | -328 |
| EBITDA | 4 | -2 | -1 | -4 | -19 | -17 | 2 | 5 | -0 | 56 | 111 | -17 | -14 |
| Depreciation & amort. | -66 | -66 | -66 | -66 | -66 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -62 | -69 | -68 | -71 | -86 | -17 | 2 | 5 | -0 | 56 | 111 | -17 | -14 |
| Net financials | 37 | 25 | 39 | 9 | 24 | 20 | -16 | 43 | 22 | 40 | -75 | 39 | 31 |
| Profit before tax | -25 | -43 | -29 | -62 | -62 | 2 | -13 | 48 | 22 | 96 | 37 | 22 | 16 |
| Tax | -6 | -10 | -6 | -14 | -17 | 1 | -4 | 7 | 5 | 21 | 8 | 5 | 4 |
| Net profit | -20 | -34 | -23 | -48 | -45 | 1 | -9 | 41 | 17 | 74 | 29 | 17 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 900 | 787 | 689 | 608 | 470 | 473 | 462 | 499 | 570 | 642 | 666 | 678 | 723 |
| Equity | 693 | 611 | 548 | 470 | 425 | 426 | 417 | 454 | 470 | 545 | 573 | 562 | 574 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 140 | 126 | 107 | 120 | 45 | 47 | 45 | 46 | 100 | 97 | 92 | 116 | 149 |
| Total debt | 140 | 126 | 107 | 120 | 45 | 47 | 45 | 46 | 100 | 97 | 92 | 116 | 149 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|