| Revenue | DKK 797K | -56% |
| EBITDA | DKK 69K | -53% |
| Net profit | DKK 239K | -26% |
| Total assets | DKK 3,8M | -4% |
| Equity | DKK 3,6M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.521 | 1.501 | 1.610 | — | 2.027 | 1.738 | 1.892 | 1.937 | 2.061 | 1.866 | 2.039 | 1.974 | 1.820 | 797 |
| Staff expenses | -1.234 | -1.155 | -1.280 | -0 | -1.357 | -1.381 | -1.528 | -1.431 | -1.308 | -1.514 | -1.450 | -1.524 | -1.674 | -533 |
| EBITDA | 220 | 346 | 330 | 0 | 671 | 357 | 360 | 505 | 753 | 352 | 590 | 450 | 146 | 69 |
| Depreciation & amort. | -254 | -269 | -291 | -0 | -105 | -84 | -76 | -103 | -99 | -122 | -127 | -69 | -64 | -0 |
| EBIT | -34 | 77 | 39 | 0 | 566 | 273 | 285 | 403 | 654 | 230 | 463 | 381 | 82 | 69 |
| Net financials | 0 | 0 | 0 | 0 | 134 | 108 | -69 | 281 | 119 | 248 | -380 | 271 | 335 | 238 |
| Profit before tax | -156 | 209 | 213 | 0 | 700 | 381 | 215 | 684 | 774 | 478 | 82 | 653 | 417 | 307 |
| Tax | -40 | 45 | 57 | -0 | 155 | 54 | 68 | 167 | 175 | 103 | 19 | 151 | 94 | 68 |
| Net profit | -116 | 165 | 157 | 0 | 545 | 327 | 148 | 517 | 599 | 375 | 63 | 502 | 324 | 239 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.766 | 3.589 | 3.545 | 0 | 3.346 | 3.178 | 3.195 | 3.523 | 3.975 | 3.820 | 3.401 | 3.752 | 3.946 | 3.796 |
| Equity | 3.058 | 3.125 | 3.181 | 0 | 3.012 | 2.849 | 2.890 | 3.090 | 3.389 | 3.464 | 3.227 | 3.429 | 3.503 | 3.607 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 38 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -609 | 409 | 346 | 0 | 327 | 329 | 290 | 387 | 496 | 304 | 126 | 276 | 407 | 189 |
| Total debt | -609 | 409 | 346 | 0 | 327 | 329 | 290 | 401 | 534 | 304 | 126 | 276 | 407 | 189 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|