| Revenue | DKK 3M | -3% |
| EBITDA | DKK 290K | -56% |
| Net profit | DKK 127K | -68% |
| Total assets | DKK 2,2M | -4% |
| Equity | DKK 1,8M | +0% |
| Employees | 14 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 443 | 2.144 | 2.687 | 2.590 | 2.573 | 2.707 | 2.818 | 1.880 | 2.458 | 2.795 | 3.106 | 3.145 | 3.045 |
| Staff expenses | -847 | -1.600 | -2.046 | -2.163 | -2.173 | -1.956 | -2.231 | -2.201 | -2.213 | -2.160 | -2.171 | -2.482 | -2.755 |
| EBITDA | -404 | 544 | 641 | 427 | 400 | 751 | 587 | -321 | 245 | 635 | 886 | 663 | 290 |
| Depreciation & amort. | -98 | -179 | -179 | -179 | -178 | -170 | -145 | -157 | -157 | -165 | -148 | -139 | -127 |
| EBIT | -503 | 365 | 463 | 248 | 222 | 581 | 442 | -477 | 88 | 469 | 738 | 524 | 163 |
| Net financials | -0 | -86 | -69 | -89 | -45 | -39 | -38 | -31 | -23 | -15 | -4 | -8 | 0 |
| Profit before tax | -503 | 279 | 393 | 159 | 177 | 542 | 404 | -509 | 65 | 455 | 734 | 516 | 163 |
| Tax | -118 | 67 | 113 | 36 | 40 | 119 | 91 | -112 | 14 | 96 | 162 | 115 | 36 |
| Net profit | -385 | 212 | 280 | 122 | 138 | 423 | 313 | -397 | 50 | 359 | 571 | 401 | 127 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.568 | 2.202 | 2.414 | 2.192 | 2.175 | 2.605 | 2.770 | 1.920 | 2.060 | 1.871 | 2.214 | 2.308 | 2.208 |
| Equity | -305 | -93 | 187 | 310 | 447 | 870 | 1.184 | 787 | 837 | 1.081 | 1.535 | 1.813 | 1.806 |
| Long-term debt | 1.450 | 1.450 | 1.450 | 1.260 | 1.100 | 950 | 751 | 586 | 250 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.423 | 845 | 715 | 525 | 490 | 574 | 644 | 466 | 878 | 675 | 587 | 425 | 356 |
| Total debt | 2.873 | 2.295 | 2.165 | 1.785 | 1.590 | 1.524 | 1.394 | 1.053 | 1.128 | 675 | 587 | 425 | 356 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|