| Revenue | DKK 280K | -60% |
| EBITDA | DKK -16K | -115% |
| Net profit | DKK -43K | -826% |
| Total assets | DKK 1M | +0% |
| Equity | DKK 566K | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 678 | 976 | 805 | 998 | 749 | 828 | 672 | 750 | 733 | 943 | 985 | 867 | 697 | 280 |
| Staff expenses | -606 | -869 | -772 | -687 | -608 | -535 | -539 | -651 | -630 | -747 | -870 | -575 | -582 | -296 |
| EBITDA | 53 | 111 | 33 | 312 | 142 | 293 | 133 | 99 | 104 | 196 | 115 | 292 | 105 | -16 |
| Depreciation & amort. | -22 | -31 | -49 | -43 | -58 | -69 | -62 | -44 | -45 | -37 | -43 | -43 | -43 | -21 |
| EBIT | 30 | 80 | -17 | 269 | 84 | 224 | 71 | 55 | 59 | 158 | 72 | 249 | 62 | -37 |
| Net financials | -43 | -60 | -61 | -74 | -70 | -61 | -47 | -50 | -44 | -46 | -49 | -55 | -48 | -17 |
| Profit before tax | -12 | 20 | -77 | 195 | 13 | 163 | 24 | 5 | 14 | 112 | 23 | 194 | 14 | -54 |
| Tax | 2 | 7 | -14 | 43 | 3 | 38 | 10 | 3 | 6 | 21 | 4 | 39 | 9 | -12 |
| Net profit | -15 | 13 | -63 | 152 | 11 | 125 | 14 | 2 | 8 | 91 | 19 | 155 | 6 | -43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 699 | 1.406 | 1.457 | 1.546 | 1.335 | 1.327 | 1.207 | 1.281 | 1.604 | 1.285 | 1.468 | 1.381 | 1.012 | 1.011 |
| Equity | 76 | 89 | 26 | 178 | 189 | 313 | 327 | 329 | 338 | 429 | 448 | 603 | 609 | 566 |
| Long-term debt | 0 | 722 | 670 | 618 | 566 | 406 | 376 | 345 | 314 | 282 | 250 | 223 | 199 | 181 |
| Short-term debt | 616 | 581 | 761 | 744 | 576 | 607 | 504 | 607 | 952 | 574 | 769 | 555 | 203 | 264 |
| Total debt | 616 | 1.303 | 1.431 | 1.362 | 1.142 | 1.013 | 880 | 952 | 1.266 | 856 | 1.019 | 778 | 402 | 445 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|