| Revenue | DKK 24K | -154% |
| EBITDA | DKK 23K | +119% |
| Net profit | DKK -13K | +93% |
| Total assets | DKK 1,3M | -4% |
| Equity | DKK 166K | -7% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 477 | 193 | 287 | 432 | 178 | 187 | 170 | 160 | 165 | 190 | -110 | -44 | 24 |
| Staff expenses | -291 | -116 | -122 | -147 | -118 | -129 | -143 | -133 | -165 | -168 | -205 | -80 | -1 |
| EBITDA | 186 | 77 | 166 | 275 | 60 | 57 | 27 | -55 | 1 | 22 | -315 | -124 | 23 |
| Depreciation & amort. | -3 | -54 | -57 | -59 | -22 | -22 | -22 | -10 | -10 | -5 | -12 | -15 | -16 |
| EBIT | 183 | 23 | 109 | 216 | 38 | 35 | 5 | -66 | -9 | 17 | -326 | -139 | 7 |
| Net financials | -6 | -34 | -18 | -15 | -13 | -15 | -21 | -15 | -8 | -12 | -1 | -48 | -16 |
| Profit before tax | 178 | -11 | 92 | 200 | 25 | 20 | -16 | -81 | -18 | 5 | -328 | -188 | -9 |
| Tax | 46 | 1 | 25 | 46 | 8 | 7 | -1 | 1 | -4 | 1 | -2 | -0 | 5 |
| Net profit | 132 | -12 | 67 | 155 | 17 | 13 | -16 | -81 | -14 | 3 | -326 | -188 | -13 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 872 | 953 | 1.016 | 1.095 | 1.208 | 1.263 | 1.190 | 626 | 650 | 933 | 745 | 1.307 | 1.252 |
| Equity | 212 | 200 | 267 | 371 | 388 | 400 | 385 | 303 | 289 | 293 | -33 | 179 | 166 |
| Long-term debt | 0 | 590 | 570 | 517 | 578 | 504 | 452 | 15 | 0 | 0 | 0 | 362 | 0 |
| Short-term debt | 630 | 139 | 159 | 194 | 236 | 353 | 348 | 303 | 360 | 638 | 778 | 766 | 1.082 |
| Total debt | 630 | 729 | 730 | 711 | 815 | 858 | 800 | 318 | 360 | 638 | 778 | 1.128 | 1.082 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|