| Revenue | DKK 0 | — |
| EBITDA | DKK 1K | -44% |
| Net profit | DKK -3K | +99% |
| Total assets | DKK 0 | -100% |
| Equity | DKK -57K | -5% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 279 | 247 | 307 | 499 | 484 | 560 | 557 | 526 | 301 | 593 | 649 | 374 | 0 |
| Staff expenses | -101 | -172 | -215 | -209 | -242 | -327 | -293 | -349 | -168 | -357 | -350 | -270 | -0 |
| EBITDA | 110 | -9 | 9 | 210 | 165 | 171 | 214 | 87 | 55 | 148 | 201 | 3 | 1 |
| Depreciation & amort. | -47 | -63 | -77 | -82 | -87 | -48 | -177 | -115 | -217 | -133 | -132 | -138 | 4 |
| EBIT | 62 | -72 | -69 | 128 | 77 | 123 | 37 | -28 | -162 | 15 | 68 | -136 | -3 |
| Net financials | -15 | -11 | -14 | -9 | -4 | -4 | -13 | -8 | -15 | -31 | -37 | -58 | 0 |
| Profit before tax | 47 | -83 | -83 | 119 | 74 | 119 | 25 | -36 | -177 | -16 | 31 | -194 | -3 |
| Tax | 6 | -20 | -18 | 26 | 18 | 12 | 18 | -8 | -39 | -4 | 7 | 32 | -0 |
| Net profit | 34 | -63 | -65 | 92 | 57 | 92 | 18 | -28 | -138 | -12 | 24 | -226 | -3 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 616 | 538 | 527 | 408 | 432 | 767 | 671 | 633 | 1.034 | 938 | 839 | 359 | 0 |
| Equity | 194 | 131 | 66 | 158 | 216 | 308 | 326 | 298 | 159 | 147 | 171 | -55 | -57 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 452 | 372 | 288 | 0 | 0 |
| Short-term debt | 412 | 407 | 461 | 249 | 216 | 442 | 333 | 332 | 422 | 419 | 380 | 414 | 57 |
| Total debt | 412 | 407 | 461 | 249 | 216 | 442 | 333 | 332 | 874 | 792 | 668 | 414 | 57 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|