| Revenue | DKK 123K | -29% |
| EBITDA | DKK 95K | -10% |
| Net profit | DKK 72K | -6% |
| Total assets | DKK 567K | -11% |
| Equity | DKK 347K | +26% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 886 | 1.031 | 1.050 | 421 | -0 | -32 | 17 | 162 | 139 | 150 | 129 | 172 | 123 |
| Staff expenses | -1.002 | -1.012 | -809 | -479 | -14 | -0 | -6 | -192 | -146 | -151 | -70 | -67 | -28 |
| EBITDA | -115 | 18 | 241 | 767 | -14 | -32 | 11 | -30 | -7 | -0 | 59 | 106 | 95 |
| Depreciation & amort. | -75 | -79 | -79 | 415 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -190 | -61 | 161 | 352 | -14 | -32 | 11 | -30 | -7 | -0 | 59 | 106 | 95 |
| Net financials | -11 | -22 | -21 | -3 | -11 | -8 | -7 | -5 | -4 | -2 | -1 | -1 | -1 |
| Profit before tax | -101 | -47 | 141 | 349 | -14 | -23 | 4 | -36 | -11 | -3 | 58 | 105 | 94 |
| Tax | 50 | 18 | 36 | 79 | 6 | 9 | 1 | -13 | -0 | -5 | 14 | 29 | 22 |
| Net profit | -151 | -65 | 104 | 270 | -20 | -32 | 3 | -23 | -11 | 3 | 44 | 76 | 72 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 939 | 985 | 1.011 | 1.027 | 506 | 520 | 597 | 303 | 296 | 690 | 452 | 640 | 567 |
| Equity | -71 | -136 | -32 | 238 | 218 | 186 | 187 | 164 | 153 | 156 | 200 | 276 | 347 |
| Long-term debt | 0 | 0 | 0 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.010 | 1.121 | 1.044 | 741 | 287 | 334 | 410 | 139 | 143 | 534 | 252 | 364 | 219 |
| Total debt | 1.010 | 1.121 | 1.044 | 789 | 287 | 334 | 410 | 139 | 143 | 534 | 252 | 364 | 219 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|