| Revenue | DKK 1,4M | -46% |
| EBITDA | DKK -236K | -130% |
| Net profit | DKK -8K | -102% |
| Total assets | DKK 6,7M | -11% |
| Equity | DKK 6M | -2% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.280 | 1.841 | 2.623 | 2.573 | 2.840 | 2.039 | 3.229 | 2.666 | 3.002 | 2.406 | 3.031 | 2.689 | 1.447 |
| Staff expenses | -1.446 | -1.386 | -1.621 | -1.919 | -1.683 | -1.870 | -2.120 | -2.119 | -2.148 | -2.082 | -2.191 | -1.891 | -1.683 |
| EBITDA | 834 | 455 | 1.002 | 654 | 1.157 | 169 | 1.109 | 547 | 854 | 323 | 839 | 798 | -236 |
| Depreciation & amort. | -232 | -240 | -283 | -358 | -318 | -215 | -213 | -173 | -146 | -131 | -164 | -202 | -193 |
| EBIT | 601 | 216 | 719 | 296 | 839 | -46 | 896 | 374 | 708 | 193 | 675 | 596 | -429 |
| Net financials | -4 | -9 | -23 | -0 | -0 | -16 | -8 | 272 | 66 | 235 | -24 | -29 | 426 |
| Profit before tax | 597 | 206 | 696 | 296 | 839 | -62 | 887 | 646 | 774 | 478 | 652 | 567 | -2 |
| Tax | 153 | 46 | 173 | 73 | 188 | -10 | 199 | 147 | 173 | 107 | 145 | 129 | 6 |
| Net profit | 444 | 161 | 523 | 224 | 651 | -52 | 689 | 499 | 601 | 371 | 507 | 438 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.193 | 3.269 | 4.154 | 4.011 | 4.867 | 4.453 | 5.422 | 6.034 | 6.189 | 6.216 | 6.707 | 7.535 | 6.738 |
| Equity | 2.438 | 2.502 | 3.026 | 3.149 | 3.699 | 3.544 | 4.127 | 4.518 | 5.008 | 5.266 | 5.773 | 6.094 | 5.963 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 250 | 325 | 250 | 250 | 250 | 250 | 250 |
| Short-term debt | 755 | 767 | 1.129 | 862 | 1.168 | 909 | 1.046 | 1.190 | 931 | 700 | 684 | 1.191 | 524 |
| Total debt | 755 | 767 | 1.129 | 862 | 1.168 | 909 | 1.296 | 1.516 | 1.181 | 950 | 934 | 1.441 | 774 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|