| Revenue | DKK 1,2M | +6% |
| EBITDA | DKK -172K | +3% |
| Net profit | DKK -139K | +42% |
| Total assets | DKK 2,9M | -7% |
| Equity | DKK 2,3M | -8% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.827 | 1.406 | 1.282 | 1.352 | 1.382 | 1.464 | 1.383 | 2.138 | 1.455 | 1.896 | 1.187 | 1.150 | 1.141 | 1.211 |
| Staff expenses | -1.631 | -1.528 | -1.385 | -1.289 | -1.186 | -1.354 | -1.514 | -1.588 | -1.513 | -1.562 | -1.451 | -1.377 | -1.269 | -1.383 |
| EBITDA | 196 | -122 | -103 | 64 | 196 | 109 | -131 | 550 | -59 | 334 | -264 | -237 | -176 | -172 |
| Depreciation & amort. | -112 | -112 | -112 | -105 | -100 | -100 | -100 | -100 | -103 | -24 | -0 | -9 | -15 | -15 |
| EBIT | 84 | -234 | -215 | -42 | 96 | 9 | -231 | 450 | -162 | 311 | -264 | -246 | -192 | -187 |
| Net financials | 9 | 19 | 53 | 46 | 60 | 62 | -73 | 123 | 4 | 132 | -182 | 106 | 87 | 46 |
| Profit before tax | 93 | -215 | -162 | 4 | 156 | 71 | -304 | 573 | -157 | 442 | -446 | -141 | -105 | -141 |
| Tax | 26 | -55 | -40 | 1 | 35 | 16 | -67 | 126 | -34 | 98 | -97 | -31 | 133 | -2 |
| Net profit | 67 | -160 | -122 | 3 | 122 | 55 | -237 | 447 | -123 | 345 | -349 | -110 | -238 | -139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.989 | 3.820 | 3.784 | 3.711 | 3.800 | 3.892 | 3.614 | 4.163 | 4.155 | 4.223 | 3.531 | 3.452 | 3.110 | 2.896 |
| Equity | 3.446 | 3.285 | 3.163 | 3.066 | 3.187 | 3.191 | 2.901 | 3.293 | 3.115 | 3.403 | 2.996 | 2.827 | 2.528 | 2.322 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 6 | 0 | 0 | 0 |
| Short-term debt | 447 | 493 | 619 | 643 | 575 | 648 | 713 | 792 | 996 | 801 | 528 | 625 | 581 | 574 |
| Total debt | 447 | 493 | 619 | 643 | 575 | 648 | 713 | 792 | 996 | 820 | 534 | 625 | 581 | 574 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|