| Revenue | DKK 1,5M | -17% |
| EBITDA | DKK 146K | +291% |
| Net profit | DKK 29K | +121% |
| Total assets | DKK 8,9M | -26% |
| Equity | DKK 1,7M | +2% |
| Employees | 219 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 919 | 1.365 | 1.464 | 1.408 | 729 | 2.065 | 2.472 | 1.268 | 2.345 | 2.413 | 4.040 | 1.856 | 1.821 | 1.515 |
| Staff expenses | -375 | -799 | -709 | -835 | -192 | -838 | -452 | -345 | -708 | -514 | -673 | -0 | -0 | -0 |
| EBITDA | 213 | 683 | 212 | 143 | 310 | 1.143 | 1.778 | 806 | 2.165 | 2.738 | 4.326 | 542 | -76 | 146 |
| Depreciation & amort. | 16 | 33 | -34 | -38 | -10 | -44 | -44 | -68 | -319 | -1.017 | -1.253 | -0 | -0 | -0 |
| EBIT | 197 | 650 | 177 | 105 | 300 | 1.099 | 1.734 | 738 | 1.846 | 1.721 | 3.073 | 542 | -76 | 146 |
| Net financials | -5 | -8 | -4 | -3 | -0 | -6 | -0 | -5 | 1 | -18 | -49 | -169 | -72 | -29 |
| Profit before tax | -198 | -188 | -569 | -771 | 98 | 211 | 1.237 | 319 | 820 | 172 | 1.098 | 373 | -148 | 117 |
| Tax | -51 | -37 | -111 | -187 | 45 | 139 | 169 | 60 | 179 | 38 | 272 | 148 | -9 | 88 |
| Net profit | -147 | -151 | -458 | -584 | 54 | 72 | 1.068 | 259 | 641 | 135 | 826 | 225 | -140 | 29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 981 | 1.243 | 1.514 | 1.142 | 1.499 | 1.856 | 3.548 | 3.776 | 5.561 | 8.720 | 11.634 | 9.972 | 12.022 | 8.890 |
| Equity | -57 | -208 | -667 | -1.251 | -1.197 | -1.125 | -57 | 203 | 844 | 717 | 1.542 | 1.768 | 1.628 | 1.657 |
| Long-term debt | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 503 | 0 | 0 |
| Short-term debt | 907 | 1.361 | 2.181 | 2.392 | 2.696 | 2.981 | 3.605 | 3.548 | 4.512 | 7.836 | 9.651 | 7.113 | 9.834 | 6.755 |
| Total debt | 974 | 1.361 | 2.181 | 2.392 | 2.696 | 2.981 | 3.605 | 3.548 | 4.716 | 8.004 | 10.092 | 7.616 | 9.834 | 6.755 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 20.0% | 20.0% | 2011 |
| Person | Role here | Other companies |
|---|