| Revenue | DKK -8K | -4% |
| EBITDA | DKK -8K | +4% |
| Net profit | DKK -9K | -105% |
| Total assets | DKK 235K | -31% |
| Equity | DKK 228K | -4% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.603 | 2.046 | 2.722 | 1.748 | 700 | 674 | 40 | 39 | -13 | -8 | -8 | -8 |
| Staff expenses | -1.079 | -1.116 | -1.233 | -1.623 | -500 | -453 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4 | 225 | 77 | 98 | 200 | 221 | 39 | 39 | -13 | -8 | -8 | -8 |
| Depreciation & amort. | 168 | 168 | 173 | 183 | -156 | -51 | -14 | -2 | -0 | -0 | -0 | -0 |
| EBIT | -164 | 57 | -96 | -85 | 44 | 171 | 24 | 37 | -13 | -8 | -8 | -8 |
| Net financials | -33 | -18 | -6 | -45 | -53 | -12 | -6 | -1 | 66 | -9 | 172 | -4 |
| Profit before tax | -198 | 39 | -103 | -130 | -10 | 159 | 18 | 36 | 53 | -16 | 163 | -13 |
| Tax | -131 | 25 | 1 | -5 | 36 | 30 | 6 | 10 | -3 | -2 | -3 | -4 |
| Net profit | -67 | 13 | -104 | -126 | -46 | 128 | 12 | 26 | 56 | -14 | 166 | -9 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 793 | 723 | 682 | 772 | 596 | 635 | 244 | 287 | 348 | 210 | 340 | 235 |
| Equity | 404 | 418 | 314 | 188 | 142 | 271 | 182 | 208 | 264 | 71 | 236 | 228 |
| Long-term debt | 0 | 0 | 0 | 100 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 346 | 267 | 349 | 469 | 383 | 364 | 62 | 79 | 83 | 140 | 104 | 7 |
| Total debt | 346 | 267 | 349 | 570 | 453 | 364 | 62 | 79 | 83 | 140 | 104 | 7 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|