| Revenue | DKK 586K | -46% |
| EBITDA | DKK 152K | -48% |
| Net profit | DKK 66K | -71% |
| Total assets | DKK 989K | +13% |
| Equity | DKK 574K | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 699 | 744 | 639 | 680 | 770 | 791 | 897 | 1.064 | 951 | 801 | 734 | 1.081 | 586 |
| Staff expenses | -373 | -360 | -360 | -360 | -360 | -360 | -533 | -601 | -387 | -367 | -414 | -586 | -435 |
| EBITDA | 89 | 19 | -75 | 25 | 65 | 77 | 31 | 91 | 258 | 143 | -14 | 293 | 152 |
| Depreciation & amort. | -12 | -12 | -23 | -13 | -20 | -24 | -56 | -57 | -53 | -46 | -0 | -3 | -58 |
| EBIT | 77 | 7 | -98 | 12 | 45 | 53 | -24 | 34 | 205 | 97 | -15 | 290 | 94 |
| Net financials | -1 | -1 | -1 | 0 | -0 | 0 | -5 | -3 | -4 | -4 | -3 | 0 | 1 |
| Profit before tax | 76 | 6 | -99 | 12 | 45 | 53 | -30 | 31 | 201 | 93 | -17 | 290 | 95 |
| Tax | 23 | 5 | -0 | -3 | 7 | 13 | -0 | -12 | 44 | 23 | -2 | 64 | 28 |
| Net profit | 53 | 1 | -99 | 15 | 38 | 39 | -30 | 43 | 157 | 70 | -15 | 226 | 66 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 268 | 298 | 175 | 199 | 383 | 460 | 404 | 450 | 701 | 619 | 519 | 875 | 989 |
| Equity | 197 | 198 | 99 | 114 | 141 | 180 | 150 | 193 | 349 | 419 | 404 | 629 | 574 |
| Long-term debt | 0 | 0 | 0 | 0 | 126 | 95 | 68 | 39 | 9 | 0 | 0 | 0 | 0 |
| Short-term debt | 71 | 100 | 76 | 85 | 107 | 165 | 166 | 210 | 343 | 199 | 115 | 235 | 393 |
| Total debt | 71 | 100 | 76 | 85 | 233 | 260 | 234 | 249 | 351 | 199 | 115 | 235 | 393 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|