| Revenue | DKK 25K | -35% |
| EBITDA | DKK 12K | -54% |
| Net profit | DKK -17K | -50% |
| Total assets | DKK 959K | +0% |
| Equity | DKK 230K | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 952 | 873 | 886 | 920 | 140 | 119 | 31 | 42 | 73 | 88 | 30 | 39 | 25 |
| Staff expenses | -429 | -521 | -519 | -502 | -27 | -33 | -16 | -9 | -5 | -0 | -5 | -13 | -13 |
| EBITDA | 282 | 107 | 67 | 214 | 113 | 87 | 15 | 34 | 68 | 88 | 25 | 26 | 12 |
| Depreciation & amort. | 29 | 32 | -37 | -37 | -54 | -42 | -17 | -13 | -8 | -5 | -5 | -5 | -5 |
| EBIT | 253 | 75 | 30 | 177 | 59 | 45 | -1 | 21 | 60 | 83 | 20 | 21 | 7 |
| Net financials | -22 | -14 | -17 | -17 | -14 | -16 | -7 | -19 | -20 | -14 | -15 | -38 | -28 |
| Profit before tax | 202 | 29 | 80 | 214 | 45 | 29 | -8 | 2 | 40 | 69 | 6 | -18 | -21 |
| Tax | 53 | 7 | 3 | 11 | 18 | 7 | -2 | 1 | 9 | 18 | 2 | -7 | -4 |
| Net profit | 149 | 21 | 10 | 69 | 28 | 22 | -6 | 2 | 31 | 52 | 4 | -11 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 687 | 494 | 628 | 564 | 564 | 595 | 702 | 792 | 613 | 905 | 791 | 959 | 959 |
| Equity | 80 | 80 | 137 | 167 | 194 | 177 | 170 | 172 | 202 | 254 | 258 | 247 | 230 |
| Long-term debt | 163 | 115 | 63 | 6 | 0 | 0 | 0 | 0 | 0 | 15 | 3 | 0 | 0 |
| Short-term debt | 265 | 156 | 411 | 374 | 358 | 409 | 524 | 613 | 404 | 627 | 522 | 474 | 722 |
| Total debt | 163 | 115 | 474 | 381 | 358 | 409 | 524 | 613 | 404 | 642 | 525 | 474 | 722 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|