| Revenue | DKK 1,7M | +6% |
| EBITDA | DKK 164K | -30% |
| Net profit | DKK -101K | -4259% |
| Total assets | DKK 4M | +1% |
| Equity | DKK 166K | -38% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 602 | 707 | 760 | 63 | 1.476 | 1.421 | 1.671 | 1.593 | 1.469 | 1.452 | 1.409 | 1.591 | 1.686 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.164 | -1.406 | -1.196 | -1.359 | -930 | -1.241 | -1.411 | -1.356 | -1.512 |
| EBITDA | 7 | 74 | 204 | 63 | 313 | 15 | 476 | 234 | 539 | 212 | -2 | 235 | 164 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -104 | -149 | -181 | -90 | -90 | -90 | -70 | -74 | -84 |
| EBIT | 7 | 74 | 204 | 63 | 209 | -135 | 294 | 144 | 449 | 122 | -71 | 160 | 81 |
| Net financials | -129 | -69 | -60 | -54 | -19 | -77 | -146 | -136 | -132 | -125 | -141 | -163 | -210 |
| Profit before tax | -121 | 5 | 144 | 9 | 190 | -211 | 148 | 9 | 318 | -3 | -212 | -2 | -129 |
| Tax | -16 | 2 | 37 | -3 | 48 | -45 | 33 | -0 | 72 | -0 | -43 | 0 | -28 |
| Net profit | -105 | 3 | 107 | 12 | 142 | -166 | 115 | 9 | 246 | -3 | -169 | -2 | -101 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 878 | 872 | 1.028 | 916 | 595 | 3.817 | 3.703 | 3.518 | 4.013 | 4.020 | 3.374 | 3.978 | 4.026 |
| Equity | -25 | -22 | 85 | 97 | 239 | 72 | 187 | 195 | 441 | 438 | 269 | 267 | 166 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3.002 | 2.857 | 2.701 | 2.533 | 2.425 | 2.494 | 2.533 | 2.696 |
| Short-term debt | 904 | 894 | 943 | 819 | 356 | 743 | 660 | 622 | 1.036 | 1.154 | 610 | 1.178 | 1.163 |
| Total debt | 904 | 894 | 943 | 819 | 356 | 3.745 | 3.517 | 3.323 | 3.569 | 3.579 | 3.104 | 3.711 | 3.860 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|