| Revenue | DKK 175K | -25% |
| EBITDA | DKK -58K | -1868% |
| Net profit | DKK -86K | -304% |
| Total assets | DKK 145K | -40% |
| Equity | DKK 103K | -46% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.045 | 1.351 | 1.444 | 1.715 | 1.464 | 1.507 | 1.292 | 482 | 347 | 175 | 165 | 234 | 175 |
| Staff expenses | -758 | -1.123 | -1.097 | -1.200 | -1.328 | -1.371 | -1.150 | -465 | -268 | -186 | -172 | -237 | -233 |
| EBITDA | 288 | 173 | 347 | 515 | 135 | 137 | 142 | 17 | 79 | -11 | -7 | -3 | -58 |
| Depreciation & amort. | -56 | -54 | -72 | -132 | -145 | -145 | -110 | -92 | -87 | -10 | -12 | -20 | -36 |
| EBIT | 232 | 118 | 275 | 383 | -10 | -9 | 33 | -75 | -8 | -21 | -19 | -23 | -94 |
| Net financials | -0 | -2 | -2 | -4 | -4 | -25 | -0 | -17 | -13 | -31 | -16 | 1 | 8 |
| Profit before tax | 232 | 117 | 273 | 379 | -14 | -34 | 32 | -92 | -21 | -52 | -35 | -21 | -86 |
| Tax | 62 | 30 | 72 | 95 | -18 | 5 | 20 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 170 | 87 | 201 | 284 | 4 | -39 | 13 | -92 | -21 | -52 | -35 | -21 | -86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 791 | 789 | 1.249 | 1.524 | 1.427 | 1.371 | 889 | 604 | 510 | 288 | 262 | 242 | 145 |
| Equity | 484 | 571 | 772 | 1.056 | 1.060 | 1.021 | 634 | 541 | 410 | 245 | 209 | 188 | 103 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 262 | 184 | 447 | 443 | 362 | 350 | 256 | 63 | 100 | 43 | 53 | 54 | 43 |
| Total debt | 262 | 184 | 447 | 443 | 362 | 350 | 256 | 63 | 100 | 43 | 53 | 54 | 43 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|