| Revenue | DKK 1,2M | -3% |
| EBITDA | DKK -73K | -505% |
| Net profit | DKK -5K | +78% |
| Total assets | DKK 920K | -9% |
| Equity | DKK 474K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 888 | 756 | 764 | 776 | 831 | 877 | 1.068 | 1.134 | 1.476 | 1.478 | 1.601 | 1.269 | 1.233 |
| Staff expenses | -604 | -698 | -762 | -789 | -786 | -808 | -871 | -1.193 | -1.165 | -1.403 | -1.761 | -1.251 | -1.305 |
| EBITDA | 285 | 57 | 151 | -12 | 45 | 68 | 197 | -59 | 310 | 76 | -160 | 18 | -73 |
| Depreciation & amort. | -35 | -35 | 75 | -3 | -6 | -3 | -3 | -3 | -2 | -0 | -0 | -0 | -0 |
| EBIT | 250 | 22 | 76 | -16 | 40 | 65 | 194 | -61 | 308 | 76 | -160 | 18 | -73 |
| Net financials | 0 | -1 | -0 | -4 | -2 | -10 | -12 | 37 | -51 | -2 | 496 | -5 | 66 |
| Profit before tax | 250 | 21 | 76 | -20 | 38 | 55 | 182 | -24 | 257 | 74 | 336 | 13 | -7 |
| Tax | 62 | 7 | 20 | -4 | 8 | 13 | 38 | -24 | 67 | 14 | -33 | 37 | -2 |
| Net profit | 187 | 14 | 57 | -16 | 29 | 42 | 144 | 0 | 191 | 60 | 368 | -24 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 486 | 377 | 436 | 296 | 296 | 623 | 805 | 626 | 868 | 715 | 1.062 | 1.007 | 920 |
| Equity | 255 | 172 | 137 | 64 | 94 | 136 | 227 | 173 | 309 | 312 | 623 | 540 | 474 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 231 | 203 | 299 | 232 | 202 | 487 | 578 | 452 | 559 | 402 | 439 | 467 | 446 |
| Total debt | 231 | 203 | 299 | 232 | 202 | 487 | 578 | 452 | 559 | 402 | 439 | 467 | 446 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|