| Revenue | DKK 868K | -12% |
| EBITDA | DKK 99K | -50% |
| Net profit | DKK 59K | -61% |
| Total assets | DKK 882K | +11% |
| Equity | DKK 120K | +95% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 491 | 697 | 1.024 | 902 | 450 | 626 | 879 | 719 | 551 | 659 | 697 | 987 | 868 |
| Staff expenses | -546 | -593 | -783 | -906 | -774 | -668 | -628 | -692 | -575 | -737 | -607 | -791 | -769 |
| EBITDA | -55 | 105 | 241 | -5 | -324 | -43 | 250 | 28 | -24 | -77 | 91 | 196 | 99 |
| Depreciation & amort. | 25 | 25 | 48 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 |
| EBIT | -80 | 79 | 193 | -5 | -324 | -43 | 250 | 28 | -24 | -77 | 91 | 196 | 98 |
| Net financials | 0 | -5 | -2 | -4 | -0 | -0 | -50 | -1 | -0 | 2 | -201 | 1 | -16 |
| Profit before tax | -80 | 74 | 191 | -8 | -324 | -43 | 200 | 27 | -24 | -76 | -110 | 197 | 82 |
| Tax | -15 | 21 | 52 | 3 | -53 | -5 | 66 | 11 | -1 | -14 | -21 | 47 | 23 |
| Net profit | -65 | 53 | 139 | -12 | -272 | -37 | 134 | 15 | -23 | -61 | -89 | 150 | 59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 309 | 517 | 676 | 592 | 221 | 380 | 553 | 520 | 562 | 502 | 480 | 794 | 882 |
| Equity | 65 | 117 | 256 | 245 | -27 | -64 | 70 | 86 | 62 | 1 | -88 | 62 | 120 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 244 | 396 | 420 | 347 | 248 | 445 | 483 | 434 | 499 | 501 | 569 | 733 | 760 |
| Total debt | 244 | 396 | 420 | 347 | 248 | 445 | 483 | 434 | 499 | 501 | 569 | 733 | 760 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|