| Revenue | DKK 3,6M | -9% |
| EBITDA | DKK -496K | -235% |
| Net profit | DKK -330K | -208% |
| Total assets | DKK 4,7M | -13% |
| Equity | DKK 3,8M | -8% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.202 | 2.171 | 1.999 | 1.812 | 2.877 | 3.367 | 3.295 | 3.603 | 3.775 | 3.467 | 3.786 | 4.422 | 3.989 | 3.614 |
| Staff expenses | -1.815 | -1.813 | -1.609 | -1.863 | -2.384 | -3.137 | -3.397 | -2.828 | -2.817 | -3.000 | -2.969 | -2.978 | -3.622 | -4.110 |
| EBITDA | -128 | -95 | -81 | -52 | 493 | 230 | -102 | 775 | 956 | 467 | 817 | 1.444 | 366 | -496 |
| Depreciation & amort. | -48 | -38 | -22 | -38 | -14 | -24 | -43 | -48 | -108 | -137 | -109 | -99 | -97 | -132 |
| EBIT | -177 | -133 | -104 | -90 | 479 | 206 | -145 | 726 | 849 | 330 | 708 | 1.345 | 270 | -629 |
| Net financials | -26 | -74 | -72 | -26 | -26 | 47 | 52 | 85 | 126 | 141 | 90 | 134 | 82 | 160 |
| Profit before tax | -202 | -207 | -175 | -115 | 453 | 252 | -93 | 811 | 974 | 471 | 798 | 1.478 | 351 | -468 |
| Tax | -50 | -41 | -33 | -1 | 97 | 36 | -34 | 160 | 192 | 73 | 153 | 295 | 47 | -139 |
| Net profit | -152 | -167 | -143 | -114 | 356 | 217 | -59 | 651 | 782 | 398 | 645 | 1.184 | 305 | -330 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 981 | 808 | 853 | 972 | 1.441 | 1.664 | 1.396 | 2.373 | 3.172 | 3.370 | 4.518 | 5.550 | 5.439 | 4.715 |
| Equity | 26 | -140 | -283 | -397 | -42 | 175 | 116 | 767 | 1.549 | 1.947 | 2.592 | 3.776 | 4.080 | 3.751 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 109 | 72 | 256 | 96 | 41 | 264 | 99 | 45 | 47 |
| Short-term debt | 955 | 948 | 1.136 | 1.369 | 1.483 | 1.361 | 1.208 | 1.333 | 1.481 | 1.331 | 1.592 | 1.615 | 1.266 | 917 |
| Total debt | 955 | 948 | 1.136 | 1.369 | 1.483 | 1.470 | 1.280 | 1.588 | 1.578 | 1.373 | 1.856 | 1.714 | 1.311 | 964 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|