| Revenue | DKK 42K | -85% |
| EBITDA | DKK -581K | +42% |
| Net profit | DKK -248K | +48% |
| Total assets | DKK 22M | -3% |
| Equity | DKK 21,8M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.156 | — | 1.267 | 1.663 | 1.651 | 1.409 | 1.488 | 2.226 | 1.207 | 1.468 | 1.366 | 1.216 | 277 | 42 |
| Staff expenses | -362 | -0 | -686 | -981 | -984 | -1.002 | -957 | -938 | -926 | -922 | -922 | -901 | -691 | -622 |
| EBITDA | -692 | 0 | 103 | 131 | 107 | -219 | 81 | 882 | -104 | 17 | 42 | -429 | -999 | -581 |
| Depreciation & amort. | 6 | -0 | -0 | -9 | -9 | -9 | -9 | -12 | -12 | -13 | -34 | -27 | -10 | -13 |
| EBIT | -698 | 0 | 103 | 121 | 98 | -228 | 72 | 870 | -116 | 4 | 9 | -456 | -1.009 | -593 |
| Net financials | -1.049 | 0 | 1.193 | 412 | 1.681 | 1.556 | 450 | 1.294 | 1.360 | 1.870 | -72 | -477 | 727 | 396 |
| Profit before tax | -1.352 | 0 | 1.296 | 533 | 1.779 | 1.328 | 522 | 2.164 | 1.243 | 1.874 | -63 | -933 | -282 | -197 |
| Tax | -145 | -0 | -64 | 85 | 27 | -65 | -33 | 131 | -85 | 161 | -81 | 37 | 195 | 51 |
| Net profit | -1.206 | 0 | 1.360 | 449 | 1.752 | 1.393 | 555 | 2.033 | 1.329 | 1.713 | 18 | -970 | -477 | -248 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.218 | 0 | 18.656 | 19.464 | 20.241 | 21.605 | 21.799 | 24.492 | 25.140 | 28.301 | 34.563 | 24.670 | 22.555 | 21.965 |
| Equity | 6.718 | 0 | 14.110 | 14.551 | 16.417 | 17.864 | 18.419 | 20.452 | 21.780 | 23.494 | 23.512 | 22.542 | 22.065 | 21.817 |
| Long-term debt | 0 | 0 | 2.135 | 2.007 | 1.886 | 1.787 | 1.687 | 1.581 | 1.654 | 3.166 | 3.142 | 1.712 | 0 | 0 |
| Short-term debt | -3.492 | 0 | 2.411 | 2.906 | 1.938 | 1.954 | 1.694 | 2.459 | 1.706 | 1.633 | 7.909 | 415 | 491 | 148 |
| Total debt | -3.492 | 0 | 4.546 | 4.913 | 3.824 | 3.741 | 3.380 | 4.040 | 3.360 | 4.799 | 11.051 | 2.128 | 491 | 148 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|