| Revenue | DKK 123K | -23% |
| EBITDA | DKK -71K | -235% |
| Net profit | DKK -18K | -269% |
| Total assets | DKK 756K | -11% |
| Equity | DKK 716K | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 258 | 192 | 231 | 380 | 275 | 278 | 290 | 279 | 257 | 194 | 193 | 190 | 161 | 123 |
| Staff expenses | -148 | -118 | -145 | -182 | -183 | -121 | -193 | -202 | -108 | -69 | -90 | -152 | -182 | -194 |
| EBITDA | 110 | 73 | 87 | 86 | 92 | 157 | 97 | 76 | 149 | 171 | 103 | 38 | -21 | -71 |
| Depreciation & amort. | -75 | -47 | -47 | -47 | -47 | -47 | -47 | -0 | -0 | 23 | -0 | -0 | -0 | -0 |
| EBIT | 36 | 26 | 39 | 39 | 45 | 110 | 50 | 76 | 149 | 149 | 103 | 38 | -21 | -71 |
| Net financials | -16 | -8 | -7 | -4 | -3 | -0 | -0 | -12 | 31 | 69 | 46 | 39 | 29 | 40 |
| Profit before tax | 19 | 18 | 32 | 35 | 42 | 110 | 50 | 64 | 181 | 217 | 149 | 77 | 8 | -32 |
| Tax | 5 | 5 | 9 | 8 | 8 | 20 | 11 | 18 | 37 | 35 | 25 | 11 | -2 | -14 |
| Net profit | 15 | 13 | 23 | 27 | 33 | 89 | 39 | 46 | 144 | 183 | 124 | 66 | 11 | -18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 422 | 336 | 332 | 341 | 347 | 440 | 465 | 495 | 748 | 779 | 818 | 919 | 851 | 756 |
| Equity | 76 | 89 | 112 | 139 | 172 | 261 | 250 | 276 | 400 | 573 | 687 | 743 | 744 | 716 |
| Long-term debt | 162 | 120 | 77 | 37 | 14 | 31 | 16 | 9 | 29 | 35 | 25 | 11 | 0 | 0 |
| Short-term debt | 183 | 124 | 130 | 149 | 150 | 148 | 198 | 209 | 319 | 172 | 107 | 165 | 108 | 41 |
| Total debt | 346 | 244 | 207 | 186 | 164 | 178 | 214 | 219 | 348 | 207 | 131 | 176 | 108 | 41 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|