| Revenue | DKK 1,3M | +4% |
| EBITDA | DKK -176K | -13% |
| Net profit | DKK -398K | -12% |
| Total assets | DKK 1,6M | -9% |
| Equity | DKK -626K | -174% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.360 | 2.333 | 2.333 | 1.525 | 1.487 | 2.140 | 2.692 | 2.167 | 1.917 | 1.241 | 1.569 | 1.738 | 1.279 | 1.332 |
| Staff expenses | -1.072 | -1.780 | -1.782 | -1.590 | -1.599 | -1.763 | -2.370 | -2.436 | -1.562 | -1.026 | -1.232 | -1.327 | -1.434 | -1.507 |
| EBITDA | 288 | 553 | 552 | -65 | -112 | 378 | 322 | -269 | 354 | 215 | 337 | 411 | -156 | -176 |
| Depreciation & amort. | -246 | -301 | -311 | -322 | -256 | -272 | -246 | -200 | -153 | -115 | -112 | -122 | -146 | -158 |
| EBIT | 41 | 252 | 241 | -387 | -368 | 106 | 76 | -469 | 201 | 100 | 225 | 289 | -302 | -334 |
| Net financials | -67 | -61 | -56 | -53 | -68 | -76 | -74 | -70 | -70 | -63 | -59 | -53 | -53 | -64 |
| Profit before tax | -14 | 191 | 185 | -440 | -436 | 30 | 2 | -539 | 131 | 37 | 165 | 236 | -355 | -398 |
| Tax | 6 | 46 | 42 | -102 | -105 | 16 | 0 | -0 | -0 | -0 | -0 | 7 | -0 | -0 |
| Net profit | -20 | 145 | 144 | -338 | -331 | 14 | 2 | -539 | 131 | 37 | 165 | 229 | -355 | -398 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.574 | 2.615 | 3.195 | 2.627 | 2.790 | 3.318 | 2.902 | 2.067 | 1.738 | 1.686 | 1.797 | 1.921 | 1.745 | 1.585 |
| Equity | 467 | 613 | 756 | 418 | 87 | 101 | 103 | -436 | -305 | -268 | -103 | 126 | -228 | -626 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 1.373 | 1.773 | 1.737 |
| Short-term debt | 2.067 | 1.916 | 2.346 | 2.209 | 2.702 | 3.217 | 2.799 | 2.492 | 2.043 | 1.954 | 1.900 | 421 | 201 | 474 |
| Total debt | 2.067 | 1.916 | 2.346 | 2.209 | 2.702 | 3.217 | 2.799 | 2.503 | 2.043 | 1.954 | 1.900 | 1.795 | 1.974 | 2.211 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|