| Revenue | DKK 1,5M | +5% |
| EBITDA | DKK 14K | -48% |
| Net profit | DKK 13K | -43% |
| Total assets | DKK 870K | -1% |
| Equity | DKK 532K | +2% |
| Employees | 9 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 1.282 | 1.298 | 1.259 | 1.182 | 1.391 | 1.393 | 1.436 | 1.447 | 1.411 | 1.477 |
| Staff expenses | -301 | -942 | -868 | -1.041 | -969 | -1.087 | -929 | -1.304 | -1.194 | -1.262 | -1.384 | -1.463 |
| EBITDA | 168 | 61 | 415 | 257 | 290 | 95 | 462 | 89 | 242 | 185 | 27 | 14 |
| Depreciation & amort. | -59 | -117 | -124 | -124 | -124 | -71 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 109 | -57 | 291 | 134 | 167 | 24 | 462 | 89 | 242 | 185 | 27 | 14 |
| Net financials | -0 | -0 | -3 | -1 | -2 | -1 | -5 | -832 | -4 | -1 | 2 | 2 |
| Profit before tax | 109 | -57 | 288 | 132 | 165 | 22 | 457 | -743 | 239 | 184 | 29 | 16 |
| Tax | 25 | -0 | 69 | 29 | 37 | 5 | 102 | 19 | 53 | 40 | 6 | 3 |
| Net profit | 83 | -57 | 219 | 103 | 128 | 17 | 356 | -763 | 186 | 144 | 23 | 13 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 606 | 501 | 967 | 738 | 997 | 875 | 1.433 | 725 | 969 | 815 | 882 | 870 |
| Equity | 163 | 107 | 326 | 429 | 556 | 574 | 929 | 167 | 353 | 497 | 519 | 532 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 428 | 380 | 629 | 300 | 436 | 301 | 504 | 559 | 617 | 319 | 363 | 338 |
| Total debt | 428 | 380 | 629 | 300 | 436 | 301 | 504 | 559 | 617 | 319 | 363 | 338 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2021 | |
| Individual | 25.0% | 25.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|