| Revenue | DKK 592K | -17% |
| EBITDA | DKK -38K | -146% |
| Net profit | DKK -55K | -318% |
| Total assets | DKK 478K | +11% |
| Equity | DKK 101K | -54% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 513 | 312 | 490 | 484 | 449 | 389 | 447 | 315 | 749 | 607 | 818 | 740 | 709 | 592 |
| Staff expenses | -437 | -189 | -489 | -447 | -240 | -193 | -182 | -335 | -854 | -693 | -517 | -590 | -626 | -630 |
| EBITDA | 76 | 122 | 1 | 37 | 210 | 197 | 265 | -20 | -105 | -86 | 301 | 150 | 83 | -38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -41 | -85 | -87 | -87 | -87 | -48 | -0 |
| EBIT | 76 | 122 | 1 | 37 | 210 | 197 | 265 | -60 | -190 | -173 | 214 | 63 | 35 | -38 |
| Net financials | 0 | 2 | 5 | 6 | 19 | 52 | 54 | 24 | 0 | 5 | 0 | 10 | -1 | -2 |
| Profit before tax | 76 | 124 | 6 | 43 | 229 | 248 | 319 | -37 | -190 | -169 | 214 | 73 | 35 | -41 |
| Tax | 25 | 66 | 2 | 10 | 51 | 55 | 71 | -2 | 2 | -0 | -0 | 2 | 9 | 15 |
| Net profit | 51 | 58 | 3 | 33 | 178 | 193 | 248 | -34 | -192 | -169 | 214 | 71 | 25 | -55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 217 | 361 | 333 | 366 | 511 | 739 | 1.141 | 961 | 865 | 696 | 566 | 551 | 430 | 478 |
| Equity | 151 | 210 | 213 | 246 | 424 | 617 | 865 | 694 | 352 | 183 | 398 | 332 | 217 | 101 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64 | 74 | 76 | 76 | 81 | 80 |
| Short-term debt | 66 | 151 | 120 | 120 | 87 | 122 | 275 | 267 | 448 | 438 | 93 | 144 | 133 | 298 |
| Total debt | 66 | 151 | 120 | 120 | 87 | 122 | 275 | 267 | 513 | 513 | 169 | 220 | 213 | 378 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|