| Revenue | DKK 690K | -1% |
| EBITDA | DKK 293K | +0% |
| Net profit | DKK 31K | +209% |
| Total assets | DKK 2,7M | +7% |
| Equity | DKK 953K | +3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.289 | 1.174 | 1.260 | 1.060 | 908 | 843 | 766 | 770 | 765 | 1.110 | 890 | 694 | 690 |
| Staff expenses | -805 | -777 | -726 | -675 | -612 | -276 | -283 | -348 | -268 | -521 | -471 | -401 | -397 |
| EBITDA | 279 | 192 | 389 | 360 | 296 | 567 | 483 | 422 | 497 | 589 | 418 | 293 | 293 |
| Depreciation & amort. | -0 | -0 | -0 | -152 | -114 | -325 | -267 | -234 | -248 | -267 | -140 | -141 | -147 |
| EBIT | 279 | 192 | 389 | 207 | 182 | 241 | 216 | 188 | 249 | 322 | 278 | 153 | 146 |
| Net financials | -98 | -149 | -145 | -127 | -145 | -176 | -102 | -94 | -76 | -65 | -73 | -109 | -96 |
| Profit before tax | 180 | 43 | 244 | 80 | 37 | 66 | 114 | 94 | 173 | 257 | 205 | 44 | 51 |
| Tax | 49 | 24 | 58 | 19 | -13 | 46 | 26 | 20 | 38 | 70 | 34 | 34 | 20 |
| Net profit | 131 | 19 | 187 | 61 | 50 | 19 | 88 | 74 | 135 | 187 | 171 | 10 | 31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.330 | 1.594 | 2.183 | 2.414 | 2.432 | 2.723 | 2.726 | 2.377 | 2.341 | 2.813 | 2.425 | 2.534 | 2.701 |
| Equity | — | -61 | 126 | 187 | 237 | 257 | 345 | 419 | 554 | 741 | 912 | 922 | 953 |
| Long-term debt | 568 | 426 | 252 | 0 | 468 | 664 | 630 | 421 | 256 | 192 | 127 | 0 | 0 |
| Short-term debt | 1.408 | 1.798 | 1.769 | 1.854 | 1.685 | 1.716 | 1.676 | 1.537 | 1.450 | 1.833 | 1.343 | 1.573 | 1.710 |
| Total debt | 1.976 | 2.224 | 2.057 | 2.227 | 2.154 | 2.379 | 2.306 | 1.958 | 1.706 | 2.025 | 1.470 | 1.573 | 1.710 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|