| Revenue | DKK -8K | +4% |
| EBITDA | DKK -8K | -4% |
| Net profit | DKK 5K | -11% |
| Total assets | DKK 469K | +6% |
| Equity | DKK 296K | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 380 | 462 | 534 | 517 | 599 | 482 | 544 | 366 | 497 | 217 | 365 | -10 | -8 | -8 |
| Staff expenses | -338 | -371 | -444 | -429 | -496 | -488 | -542 | -464 | -483 | -376 | -0 | -0 | -0 | -0 |
| EBITDA | 42 | 102 | 90 | 89 | 65 | -6 | 1 | -98 | 14 | -159 | 365 | -10 | -8 | -8 |
| Depreciation & amort. | -40 | -46 | -68 | -68 | -22 | -0 | -0 | -0 | -0 | -31 | -0 | -0 | -0 | -0 |
| EBIT | 2 | 56 | 22 | 21 | 43 | -6 | 1 | -98 | 14 | -190 | 365 | -10 | -8 | -8 |
| Net financials | 2 | -2 | -11 | -5 | -6 | 1 | -4 | -2 | -9 | -2 | 19 | 15 | 16 | 15 |
| Profit before tax | 4 | 54 | 11 | 16 | 37 | -5 | -2 | -100 | 4 | -192 | 384 | 5 | 8 | 7 |
| Tax | 1 | 6 | 3 | 4 | 10 | 0 | -0 | -22 | 4 | -42 | 85 | 1 | 2 | 1 |
| Net profit | 3 | 48 | 8 | 12 | 28 | -5 | -2 | -78 | 1 | -150 | 300 | 4 | 6 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 199 | 517 | 480 | 484 | 403 | 453 | 429 | 385 | 553 | 346 | 401 | 421 | 445 | 469 |
| Equity | 80 | 167 | 175 | 187 | 215 | 210 | 208 | 130 | 130 | -20 | 280 | 284 | 290 | 296 |
| Long-term debt | 0 | 211 | 138 | 63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 74 | 139 | 163 | 225 | 189 | 243 | 221 | 255 | 422 | 366 | 121 | 137 | 155 | 174 |
| Total debt | 74 | 350 | 302 | 289 | 189 | 243 | 221 | 255 | 422 | 366 | 121 | 137 | 155 | 174 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|