| Revenue | DKK 907K | -12% |
| EBITDA | DKK 78K | -61% |
| Net profit | DKK 85K | -48% |
| Total assets | DKK 1,8M | +3% |
| Equity | DKK 1,4M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 287 | 921 | 717 | 773 | 849 | 740 | 540 | 599 | 848 | 1.394 | 1.108 | 1.080 | 1.033 | 907 |
| Staff expenses | -224 | -468 | -590 | -706 | -778 | -685 | -474 | -669 | -682 | -864 | -863 | -833 | -834 | -830 |
| EBITDA | -33 | 306 | 255 | 68 | 71 | 55 | 67 | -70 | 166 | 287 | 245 | 246 | 199 | 78 |
| Depreciation & amort. | -50 | -83 | -88 | -47 | -9 | -12 | -25 | -25 | -25 | -18 | -13 | -0 | -0 | -0 |
| EBIT | -83 | 223 | 166 | 20 | 62 | 43 | 41 | -95 | 140 | 269 | 232 | 246 | 199 | 78 |
| Net financials | 11 | 0 | -0 | 0 | 0 | -4 | -1 | -1 | -5 | 3 | -23 | 16 | 9 | 33 |
| Profit before tax | -72 | 223 | 39 | 20 | 62 | 39 | 40 | -96 | 135 | 271 | 209 | 262 | 208 | 111 |
| Tax | -16 | 56 | 18 | -0 | 13 | 9 | 10 | -0 | 9 | 113 | 46 | 59 | 46 | 27 |
| Net profit | -56 | 167 | 21 | 20 | 49 | 30 | 31 | -96 | 126 | 158 | 163 | 203 | 162 | 85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 646 | 626 | 572 | 605 | 755 | 907 | 879 | 733 | 983 | 1.354 | 1.530 | 1.672 | 1.776 | 1.823 |
| Equity | 259 | 426 | 447 | 467 | 516 | 546 | 576 | 480 | 606 | 764 | 927 | 1.131 | 1.293 | 1.377 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 114 | 46 | 45 | 46 | 12 |
| Short-term debt | 387 | 200 | 125 | 138 | 239 | 361 | 303 | 253 | 364 | 476 | 557 | 497 | 437 | 434 |
| Total debt | 387 | 200 | 125 | 138 | 239 | 361 | 303 | 253 | 377 | 590 | 603 | 542 | 483 | 446 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|