| Revenue | DKK 505K | -29% |
| EBITDA | DKK -8K | -107% |
| Net profit | DKK -7K | -109% |
| Total assets | DKK 433K | -34% |
| Equity | DKK 248K | -40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 287 | 314 | 335 | 358 | 397 | 1.083 | 1.010 | 638 | 515 | 482 | 645 | 708 | 505 |
| Staff expenses | -233 | -286 | -337 | -356 | -322 | -359 | -403 | -458 | -536 | -469 | -564 | -597 | -512 |
| EBITDA | 54 | 28 | -2 | 2 | 75 | 185 | 111 | 179 | -21 | 12 | 81 | 111 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 54 | 28 | -2 | 2 | 75 | 185 | 111 | 179 | -21 | 12 | 81 | 111 | -8 |
| Net financials | 0 | -0 | -2 | -1 | 0 | -2 | -3 | -4 | -7 | -5 | -6 | -2 | 0 |
| Profit before tax | 54 | 28 | -4 | 1 | 75 | 183 | 108 | 175 | -28 | 7 | 75 | 109 | -7 |
| Tax | 14 | 7 | -0 | 0 | 17 | 40 | 24 | 39 | -6 | 2 | 17 | 25 | 0 |
| Net profit | 41 | 21 | -4 | 1 | 58 | 143 | 84 | 136 | -23 | 5 | 58 | 84 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 210 | 272 | 301 | 276 | 244 | 368 | 456 | 669 | 694 | 577 | 601 | 660 | 433 |
| Equity | 88 | 108 | 105 | 106 | 164 | 237 | 321 | 457 | 434 | 383 | 391 | 416 | 248 |
| Long-term debt | 0 | 0 | 0 | 0 | 17 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 122 | 164 | 196 | 170 | 63 | 90 | 135 | 212 | 259 | 194 | 209 | 244 | 185 |
| Total debt | 122 | 164 | 196 | 170 | 79 | 130 | 135 | 212 | 259 | 194 | 209 | 244 | 185 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|