| Revenue | DKK 52K | -2% |
| EBITDA | DKK -48K | -2% |
| Net profit | DKK -39K | -2% |
| Total assets | DKK 85K | +7% |
| Equity | DKK 11K | -79% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 653 | 937 | 888 | 915 | 740 | 1.041 | 917 | 860 | 4 | 19 | 20 | 53 | 52 |
| Staff expenses | -429 | -637 | -814 | -851 | -619 | -681 | -676 | -745 | -94 | -101 | -99 | -101 | -101 |
| EBITDA | 224 | 300 | 74 | 64 | 121 | 359 | 241 | 114 | -91 | -82 | -79 | -47 | -48 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -2 | -5 | -5 | -2 | -0 | -0 | -0 | -0 |
| EBIT | 224 | 300 | 74 | 64 | 121 | 357 | 237 | 110 | -93 | -82 | -79 | -47 | -48 |
| Net financials | 0 | 0 | 0 | -0 | -1 | -1 | -1 | -6 | -2 | -1 | -4 | -1 | -1 |
| Profit before tax | 224 | 300 | 74 | 64 | 120 | 356 | 235 | 104 | -95 | -83 | -83 | -49 | -50 |
| Tax | 56 | -74 | 18 | 14 | 26 | 78 | 52 | 23 | -21 | -18 | -18 | -11 | -11 |
| Net profit | 168 | 374 | 56 | 50 | 94 | 278 | 183 | 80 | -75 | -65 | -65 | -38 | -39 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 418 | 579 | 490 | 369 | 343 | 544 | 619 | 428 | 234 | 162 | 95 | 79 | 85 |
| Equity | 248 | 378 | 335 | 290 | 283 | 358 | 433 | 403 | 219 | 154 | 87 | 49 | 11 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 58 | 15 | 0 | 0 | 0 | 30 | 75 |
| Short-term debt | 171 | 202 | 149 | 74 | 52 | 178 | 127 | 10 | 15 | 8 | 8 | 0 | 0 |
| Total debt | 171 | 202 | 149 | 74 | 52 | 178 | 185 | 25 | 15 | 8 | 8 | 30 | 75 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|