| Revenue | DKK 1,9M | -5% |
| EBITDA | DKK 43K | -88% |
| Net profit | DKK -21K | -108% |
| Total assets | DKK 827K | -27% |
| Equity | DKK 321K | -6% |
| Employees | 17 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 719 | 3.024 | 1.091 | 1.295 | 1.381 | 1.432 | 1.665 | 1.714 | 2.127 | 2.037 | 1.930 |
| Staff expenses | -0 | -776 | -749 | -695 | -834 | -1.134 | -1.488 | -1.214 | -1.612 | -1.806 | -1.685 | -1.887 |
| EBITDA | — | -113 | 133 | 396 | 462 | 247 | -57 | 451 | 102 | 321 | 352 | 43 |
| Depreciation & amort. | -0 | -182 | -162 | -162 | -194 | -199 | -80 | -129 | -133 | -126 | -4 | -56 |
| EBIT | — | -296 | -29 | 234 | 268 | 48 | -137 | 322 | -31 | 195 | 348 | -13 |
| Net financials | 0 | -8 | -63 | -29 | -69 | -62 | -59 | -26 | -26 | -38 | -28 | -9 |
| Profit before tax | — | -247 | -92 | 205 | 199 | -15 | -196 | 296 | -57 | 157 | 320 | -22 |
| Tax | -0 | -190 | 258 | -29 | -71 | -0 | -0 | 37 | 40 | 51 | 64 | -2 |
| Net profit | — | -57 | -350 | 234 | 270 | -15 | -196 | 260 | -97 | 106 | 256 | -21 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.840 | 1.893 | 1.486 | 1.354 | 1.287 | 1.105 | 1.314 | 1.309 | 1.105 | 1.088 | 1.129 | 827 |
| Equity | -70 | -127 | -477 | -243 | 27 | 12 | -183 | 76 | -21 | 85 | 342 | 321 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 499 | 254 | 213 | 171 | 0 | 0 |
| Short-term debt | 1.909 | 2.069 | 1.962 | 1.596 | 1.260 | 1.092 | 998 | 979 | 913 | 803 | 745 | 465 |
| Total debt | 2.079 | 2.019 | 1.962 | 1.596 | 1.260 | 1.092 | 1.497 | 1.233 | 1.126 | 974 | 745 | 465 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|