| Revenue | DKK 843K | -5% |
| EBITDA | DKK -163K | -17% |
| Net profit | DKK 687K | +43% |
| Total assets | DKK 2,5M | +1% |
| Equity | DKK 2,3M | +32% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 711 | 1.034 | 1.163 | 1.177 | 1.328 | 1.360 | 923 | 1.028 | 913 | 812 | 839 | 745 | 886 | 843 |
| Staff expenses | -744 | -965 | -797 | -1.081 | -1.077 | -1.064 | -983 | -960 | -938 | -972 | -966 | -925 | -1.025 | -1.006 |
| EBITDA | -33 | 69 | 367 | 97 | 251 | 295 | -60 | 68 | -25 | -160 | -128 | -180 | -139 | -163 |
| Depreciation & amort. | -200 | -204 | -204 | -203 | 19 | -5 | -5 | -2 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -233 | -135 | 163 | -107 | 232 | 291 | -64 | 66 | -25 | -160 | -128 | -180 | -139 | -163 |
| Net financials | 5 | 1 | -1 | -1 | -4 | -2 | 471 | 181 | 167 | 392 | 365 | 594 | 760 | 1.048 |
| Profit before tax | -228 | -47 | 162 | -70 | 228 | 289 | 406 | 247 | 141 | 232 | 237 | 414 | 622 | 886 |
| Tax | -45 | 43 | 46 | 19 | 53 | 64 | 90 | 55 | 36 | 52 | 49 | 92 | 140 | 199 |
| Net profit | -183 | -90 | 116 | -89 | 175 | 225 | 317 | 192 | 106 | 180 | 188 | 322 | 481 | 687 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.063 | 958 | 1.081 | 751 | 1.101 | 972 | 2.580 | 1.129 | 1.172 | 1.284 | 1.385 | 2.208 | 2.526 | 2.546 |
| Equity | 675 | 585 | 602 | 413 | 487 | 609 | 926 | 1.010 | 1.005 | 1.072 | 1.146 | 1.353 | 1.713 | 2.265 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 244 | 280 | 431 | 334 | 613 | 364 | 571 | 110 | 149 | 189 | 215 | 842 | 813 | 281 |
| Total debt | 244 | 280 | 431 | 334 | 613 | 364 | 1.638 | 110 | 149 | 189 | 215 | 842 | 813 | 281 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|