| Revenue | DKK 601K | -23% |
| EBITDA | DKK 97K | -64% |
| Net profit | DKK 54K | -70% |
| Total assets | DKK 1,5M | -10% |
| Equity | DKK 1,1M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 416 | 368 | 580 | 434 | 645 | 538 | 525 | 762 | 284 | 660 | 859 | 785 | 601 |
| Staff expenses | -387 | -348 | -384 | -393 | -393 | -418 | -424 | -531 | -169 | -499 | -544 | -515 | -505 |
| EBITDA | 29 | 20 | 196 | 41 | 252 | 120 | 101 | 231 | 115 | 161 | 315 | 270 | 97 |
| Depreciation & amort. | 86 | -86 | -86 | -86 | -86 | -54 | -67 | -42 | -45 | -44 | -52 | -33 | -33 |
| EBIT | -57 | -65 | 110 | -45 | 166 | 67 | 34 | 189 | 70 | 118 | 263 | 237 | 63 |
| Net financials | -7 | -1 | -11 | 28 | 9 | 32 | 50 | 104 | -35 | 20 | 31 | -2 | 11 |
| Profit before tax | -64 | -66 | 99 | -17 | 175 | 99 | 84 | 293 | 35 | 138 | 294 | 234 | 74 |
| Tax | -14 | -18 | 23 | -12 | 38 | 15 | 10 | 43 | 17 | 25 | 59 | 54 | 20 |
| Net profit | -51 | -48 | 77 | -5 | 138 | 84 | 73 | 250 | 18 | 113 | 235 | 181 | 54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 789 | 770 | 771 | 968 | 1.090 | 900 | 820 | 1.205 | 1.018 | 1.266 | 1.540 | 1.715 | 1.540 |
| Equity | 468 | 419 | 496 | 441 | 529 | 613 | 633 | 829 | 792 | 848 | 1.026 | 1.148 | 1.141 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 211 | 166 | 128 | 84 |
| Short-term debt | 250 | 297 | 232 | 502 | 549 | 280 | 186 | 376 | 226 | 192 | 331 | 419 | 295 |
| Total debt | 250 | 297 | 232 | 502 | 549 | 280 | 186 | 376 | 226 | 403 | 497 | 547 | 379 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|