| Revenue | DKK 2,3M | -7% |
| EBITDA | DKK 217K | -29% |
| Net profit | DKK 48K | -44% |
| Total assets | DKK 2,3M | -3% |
| Equity | DKK -1M | +5% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.418 | 2.749 | 2.339 | 2.729 | 2.999 | 2.962 | 2.850 | 2.255 | 2.428 | 2.269 | 2.524 | 2.338 |
| Staff expenses | -2.710 | -2.185 | -2.184 | -2.157 | -2.141 | -2.435 | -2.368 | -1.955 | -2.057 | -2.144 | -2.217 | -2.121 |
| EBITDA | 709 | 564 | 156 | 573 | 858 | 527 | 482 | 300 | 370 | 125 | 307 | 217 |
| Depreciation & amort. | -1.865 | -583 | -474 | -474 | -321 | -14 | -29 | -36 | -36 | -37 | -37 | -23 |
| EBIT | -1.156 | -20 | -319 | 98 | 537 | 513 | 453 | 264 | 335 | 88 | 270 | 194 |
| Net financials | -423 | -258 | -223 | -206 | -177 | -154 | -145 | -113 | -106 | -153 | -159 | -128 |
| Profit before tax | -1.579 | -278 | -541 | -108 | 360 | 359 | 308 | 151 | 228 | -66 | 111 | 66 |
| Tax | -68 | -36 | 104 | -0 | -43 | 31 | 19 | 17 | 50 | -14 | 26 | 18 |
| Net profit | -1.511 | -241 | -645 | -108 | 403 | 328 | 289 | 134 | 178 | -51 | 85 | 48 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.116 | 6.091 | 3.046 | 2.753 | 2.626 | 2.597 | 2.548 | 2.682 | 2.385 | 2.486 | 2.393 | 2.326 |
| Equity | -1.431 | -1.673 | -2.318 | -2.426 | -2.023 | -1.695 | -1.406 | -1.272 | -1.094 | -1.145 | -1.060 | -1.012 |
| Long-term debt | 7.399 | 3.369 | 4.187 | 4.068 | 3.643 | 3.179 | 2.726 | 2.285 | 2.099 | 2.097 | 1.369 | 1.440 |
| Short-term debt | 1.148 | 4.395 | 1.176 | 1.111 | 1.005 | 1.113 | 1.229 | 1.669 | 1.368 | 1.477 | 2.020 | 1.825 |
| Total debt | 8.547 | 7.764 | 5.363 | 5.179 | 4.648 | 4.292 | 3.955 | 3.954 | 3.467 | 3.574 | 3.389 | 3.264 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|