| Revenue | DKK 566K | +0% |
| EBITDA | DKK -870 | -158% |
| Net profit | DKK 460 | -74% |
| Total assets | DKK 377K | -1% |
| Equity | DKK 174K | +0% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 614 | 477 | 514 | 603 | 532 | 511 | 546 | 485 | 565 | 564 | 561 | 569 | 566 |
| Staff expenses | -539 | -439 | -491 | -544 | -498 | -511 | -539 | -482 | -553 | -556 | -557 | -567 | -567 |
| EBITDA | 76 | 38 | 23 | 59 | 34 | -0 | 7 | 3 | 12 | 8 | 3 | 2 | -1 |
| Depreciation & amort. | -43 | -9 | -18 | -25 | -27 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 33 | 28 | 5 | 35 | 7 | -5 | 2 | 3 | 12 | 8 | 3 | 2 | -1 |
| Net financials | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -2 | -3 | -2 | -0 | 1 | 1 |
| Profit before tax | 33 | 28 | 5 | 34 | 7 | -6 | 2 | 1 | 9 | 5 | 3 | 2 | 1 |
| Tax | 9 | 7 | 1 | 8 | 2 | -1 | 1 | 0 | 2 | 1 | 1 | 1 | 0 |
| Net profit | 24 | 21 | 4 | 27 | 5 | -4 | 1 | 1 | 7 | 4 | 3 | 2 | 0 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 207 | 181 | 216 | 297 | 299 | 258 | 299 | 324 | 323 | 334 | 359 | 380 | 377 |
| Equity | 104 | 125 | 129 | 155 | 161 | 156 | 157 | 158 | 165 | 169 | 172 | 174 | 174 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Short-term debt | 103 | 56 | 87 | 141 | 136 | 101 | 142 | 165 | 157 | 165 | 187 | 206 | 203 |
| Total debt | 103 | 56 | 87 | 141 | 136 | 101 | 142 | 165 | 157 | 165 | 187 | 206 | 203 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|