| Revenue | DKK 1,9M | -18% |
| EBITDA | DKK 4K | -99% |
| Net profit | DKK -30K | -109% |
| Total assets | DKK 1M | -8% |
| Equity | DKK 77K | -28% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.471 | 1.265 | 1.418 | 1.397 | 1.712 | 1.289 | 1.404 | 1.635 | 1.882 | 1.787 | 1.864 | 1.962 | 2.327 | 1.910 |
| Staff expenses | -1.283 | -1.205 | -1.288 | -1.388 | -1.493 | -1.395 | -1.511 | -1.532 | -1.641 | -1.909 | -1.971 | -2.029 | -1.837 | -1.906 |
| EBITDA | 188 | 60 | 130 | 9 | 219 | -106 | -107 | 103 | 200 | -122 | -108 | -68 | 480 | 4 |
| Depreciation & amort. | -53 | -39 | -39 | -21 | -47 | -48 | -43 | -43 | -41 | -39 | -23 | -0 | -0 | -0 |
| EBIT | 135 | 20 | 90 | -12 | 172 | -154 | -150 | 60 | 159 | -161 | -131 | -68 | 480 | 4 |
| Net financials | -19 | -14 | -20 | -29 | -19 | -24 | -34 | -36 | -52 | -24 | 33 | -94 | -56 | -43 |
| Profit before tax | 116 | 6 | 70 | -29 | 153 | -100 | -184 | 94 | 107 | -185 | -98 | -162 | 424 | -39 |
| Tax | 30 | 1 | 18 | 6 | 34 | 39 | -0 | 35 | 26 | -40 | -21 | -35 | 94 | -9 |
| Net profit | 86 | 5 | 52 | -35 | 119 | -139 | -184 | 59 | 81 | -145 | -77 | -126 | 330 | -30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 906 | 954 | 1.051 | 1.259 | 1.351 | 1.156 | 1.148 | 1.352 | 1.360 | 1.028 | 965 | 1.060 | 1.100 | 1.015 |
| Equity | 166 | 171 | 224 | 188 | 308 | 169 | -15 | 44 | 125 | -20 | -97 | -223 | 107 | 77 |
| Long-term debt | 30 | 2 | 14 | 132 | 106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 710 | 781 | 814 | 939 | 932 | 987 | 1.163 | 1.308 | 1.235 | 1.048 | 1.062 | 1.283 | 993 | 938 |
| Total debt | 740 | 783 | 828 | 1.071 | 1.038 | 987 | 1.163 | 1.308 | 1.235 | 1.048 | 1.062 | 1.283 | 993 | 938 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|