| Revenue | DKK 1,1M | +3% |
| EBITDA | DKK 61K | -1% |
| Net profit | DKK 55K | -30% |
| Total assets | DKK 1,4M | +0% |
| Equity | DKK 775K | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 76 | 860 | 900 | 752 | 810 | 789 | 819 | 747 | 783 | 1.278 | 2.577 | 1.085 | 1.123 |
| Staff expenses | -164 | -688 | -575 | -680 | -709 | -735 | -743 | -773 | -730 | -952 | -1.409 | -1.024 | -1.062 |
| EBITDA | -89 | 172 | 326 | 72 | 100 | 54 | 76 | -25 | 53 | 83 | 359 | 61 | 61 |
| Depreciation & amort. | 124 | 144 | 93 | 44 | 22 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -213 | 28 | 233 | 29 | 79 | 52 | 76 | -25 | 53 | 83 | 359 | 61 | 61 |
| Net financials | 0 | -0 | 0 | -1 | -0 | -1 | -13 | 39 | 49 | 89 | -197 | 46 | 28 |
| Profit before tax | -213 | 28 | 233 | 28 | 78 | 51 | 63 | 13 | 102 | 172 | 162 | 107 | 88 |
| Tax | -0 | -47 | 55 | 11 | 21 | 14 | 18 | 8 | 37 | 44 | 39 | 28 | 33 |
| Net profit | -213 | 75 | 178 | 16 | 57 | 37 | 45 | 5 | 65 | 128 | 123 | 79 | 55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 233 | 525 | 623 | 541 | 761 | 832 | 939 | 1.269 | 1.473 | 1.917 | 1.608 | 1.441 | 1.447 |
| Equity | 33 | 108 | 285 | 302 | 359 | 396 | 441 | 446 | 512 | 640 | 763 | 842 | 775 |
| Long-term debt | 0 | 121 | 40 | 0 | 0 | 0 | 0 | 23 | 36 | 0 | 0 | 0 | 0 |
| Short-term debt | 200 | 296 | 297 | 238 | 401 | 436 | 498 | 800 | 925 | 1.277 | 845 | 599 | 672 |
| Total debt | 200 | 417 | 337 | 238 | 401 | 436 | 498 | 822 | 961 | 1.277 | 845 | 599 | 672 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|