| Revenue | DKK -8K | -101% |
| EBITDA | DKK -128K | -33% |
| Net profit | DKK 452K | -81% |
| Total assets | DKK 11,3M | -3% |
| Equity | DKK 11,1M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.833 | 2.744 | 2.411 | 1.980 | 2.966 | 3.039 | 646 | 946 | 960 | 680 | 901 | 635 | -8 |
| Staff expenses | -706 | -839 | -1.095 | -1.085 | -1.056 | -1.085 | -2.530 | -626 | -1.131 | -1.009 | -608 | -731 | -120 |
| EBITDA | 1.127 | 1.905 | 1.275 | 847 | 1.828 | 1.900 | -1.990 | 13 | -194 | -330 | 294 | -96 | -128 |
| Depreciation & amort. | -169 | -169 | -201 | -55 | -54 | -15 | -15 | -0 | -0 | -0 | -22 | -86 | -93 |
| EBIT | 958 | 1.736 | 1.074 | 792 | 1.773 | 1.886 | -2.005 | 13 | -194 | -330 | 272 | -182 | -221 |
| Net financials | -0 | 4 | -39 | -16 | -16 | -35 | 4.259 | 948 | 971 | 3.113 | 828 | 3.084 | 801 |
| Profit before tax | 957 | 1.740 | 1.035 | 776 | 1.758 | 1.851 | 2.255 | 961 | 777 | 2.783 | 1.100 | 2.902 | 581 |
| Tax | 267 | 434 | 275 | 196 | 391 | 412 | 501 | 265 | 180 | 614 | 246 | 545 | 128 |
| Net profit | 690 | 1.306 | 760 | 580 | 1.366 | 1.439 | 1.753 | 696 | 597 | 2.169 | 854 | 2.357 | 452 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.909 | 4.958 | 7.145 | 7.708 | 8.773 | 10.303 | 10.873 | 8.905 | 9.106 | 11.034 | 11.030 | 11.674 | 11.310 |
| Equity | 2.633 | 3.439 | 3.899 | 4.429 | 5.745 | 7.132 | 8.435 | 8.681 | 8.778 | 10.447 | 10.801 | 10.958 | 11.060 |
| Long-term debt | 0 | 0 | 1.802 | 1.802 | 1.802 | 1.802 | 1.838 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.195 | 1.484 | 1.443 | 1.477 | 1.226 | 1.369 | 599 | 227 | 322 | 578 | 188 | 716 | 250 |
| Total debt | 1.195 | 1.484 | 3.245 | 3.279 | 3.028 | 3.171 | 2.437 | 227 | 322 | 578 | 188 | 716 | 250 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|