| Revenue | DKK 1,2M | +90% |
| EBITDA | DKK -2K | +99% |
| Net profit | DKK -35K | +88% |
| Total assets | DKK 1,1M | +1% |
| Equity | DKK 338K | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.785 | 2.548 | 2.259 | 1.993 | 2.033 | 1.686 | 1.355 | 1.050 | 1.164 | 1.482 | 1.313 | 1.239 | 658 | 1.247 |
| Staff expenses | -1.241 | -2.108 | -1.871 | -1.472 | -1.645 | -1.333 | -1.005 | -717 | -812 | -1.121 | -1.072 | -1.140 | -999 | -1.249 |
| EBITDA | 544 | 439 | 388 | 520 | 388 | 353 | 349 | 333 | 351 | 362 | 241 | 99 | -341 | -2 |
| Depreciation & amort. | -151 | -144 | -226 | -222 | -561 | -555 | -413 | -0 | -22 | -23 | -23 | -33 | -40 | -40 |
| EBIT | 393 | 295 | 163 | 299 | -174 | -202 | -64 | 333 | 329 | 339 | 217 | 66 | -381 | -43 |
| Net financials | -56 | -40 | -42 | -35 | -68 | -36 | -37 | -22 | -0 | -23 | -23 | -4 | -1 | -2 |
| Profit before tax | 337 | 255 | 121 | 264 | -242 | -238 | -101 | 311 | 329 | 316 | 194 | 62 | -383 | -44 |
| Tax | 85 | 66 | 25 | 63 | -53 | -52 | -21 | 69 | 73 | 71 | 45 | 14 | -84 | -9 |
| Net profit | 253 | 189 | 96 | 201 | -189 | -186 | -80 | 242 | 256 | 245 | 150 | 47 | -299 | -35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.273 | 1.798 | 2.043 | 3.035 | 2.583 | 1.852 | 1.388 | 968 | 1.275 | 1.959 | 1.628 | 1.645 | 1.087 | 1.103 |
| Equity | 290 | 435 | 482 | 633 | 444 | 258 | 178 | 420 | 622 | 756 | 840 | 830 | 423 | 338 |
| Long-term debt | 513 | 69 | 210 | 1.147 | 917 | 677 | 424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.446 | 1.268 | 1.303 | 1.144 | 1.163 | 917 | 786 | 511 | 650 | 1.202 | 789 | 816 | 664 | 765 |
| Total debt | 1.959 | 1.337 | 1.513 | 2.291 | 2.081 | 1.594 | 1.210 | 511 | 650 | 1.202 | 789 | 816 | 664 | 765 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|