| Revenue | DKK 3,8M | -21% |
| EBITDA | DKK -161K | -124% |
| Net profit | DKK -402K | -196% |
| Total assets | DKK 2,4M | -13% |
| Equity | DKK -63K | -116% |
| Employees | 23 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.219 | 3.545 | 4.007 | 4.745 | 4.230 | 4.554 | 4.008 | 4.238 | 4.086 | 3.517 | 4.728 | 4.794 | 3.790 |
| Staff expenses | -4.088 | -3.388 | -3.497 | -4.206 | -4.189 | -4.120 | -4.061 | -4.407 | -4.132 | -3.993 | -4.007 | -4.133 | -3.952 |
| EBITDA | 131 | 157 | 509 | 539 | 41 | 434 | -52 | -168 | -46 | -477 | 721 | 661 | -161 |
| Depreciation & amort. | -114 | -134 | -158 | -162 | -154 | -47 | -45 | -73 | -103 | -103 | -104 | -70 | -70 |
| EBIT | 17 | 23 | 352 | 377 | -113 | 387 | -97 | -241 | -149 | -580 | 617 | 591 | -231 |
| Net financials | -74 | -46 | -36 | -20 | -18 | -19 | -14 | -34 | -45 | -35 | -79 | -56 | -117 |
| Profit before tax | -57 | -24 | 316 | 357 | -131 | 368 | -111 | -275 | -194 | -615 | 539 | 535 | -348 |
| Tax | -9 | -7 | 76 | 79 | -28 | 81 | -23 | 63 | -0 | -0 | -160 | 115 | 54 |
| Net profit | -47 | -17 | 240 | 279 | -103 | 286 | -88 | -338 | -194 | -615 | 699 | 420 | -402 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.459 | 2.743 | 2.840 | 3.169 | 2.849 | 2.941 | 2.914 | 3.356 | 2.899 | 2.491 | 2.984 | 2.737 | 2.375 |
| Equity | 33 | 16 | 255 | 534 | 330 | 616 | 428 | 90 | -104 | -718 | -20 | 400 | -63 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 279 | 247 | 193 | 56 | 63 | 105 |
| Short-term debt | 2.427 | 2.728 | 2.580 | 2.635 | 2.519 | 2.325 | 2.485 | 2.986 | 2.756 | 3.017 | 2.947 | 2.274 | 2.333 |
| Total debt | 2.427 | 2.728 | 2.580 | 2.635 | 2.519 | 2.325 | 2.485 | 3.265 | 3.003 | 3.209 | 3.004 | 2.337 | 2.438 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|