| Revenue | DKK 1,3M | +3% |
| EBITDA | DKK 296K | +34% |
| Net profit | DKK 314K | +27% |
| Total assets | DKK 1,6M | +5% |
| Equity | DKK 1,1M | +7% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.487 | 934 | 1.013 | 531 | 1.174 | 1.186 | 1.151 | 987 | 1.328 | 1.283 | 1.238 | 1.279 |
| Staff expenses | -1.265 | -1.500 | -1.232 | -735 | -968 | -853 | -1.233 | -926 | -658 | -955 | -1.017 | -982 |
| EBITDA | 210 | -566 | -298 | -204 | 207 | 332 | -82 | 62 | 670 | 327 | 221 | 296 |
| Depreciation & amort. | 168 | 171 | 191 | -205 | -205 | -59 | -116 | -64 | -64 | -75 | -114 | -82 |
| EBIT | 41 | -737 | -489 | -409 | 2 | 274 | -199 | -3 | 606 | 252 | 107 | 215 |
| Net financials | 275 | 1.273 | -321 | 36 | -9 | -9 | -32 | -6 | 256 | -5 | 212 | 190 |
| Profit before tax | 316 | 536 | -810 | -372 | -7 | 264 | -230 | -9 | 862 | 247 | 320 | 404 |
| Tax | 7 | -31 | -69 | -0 | -0 | -152 | -43 | -0 | 198 | 61 | 72 | 90 |
| Net profit | 309 | 567 | -741 | -372 | -7 | 416 | -187 | -9 | 664 | 187 | 248 | 314 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.899 | 2.189 | 1.303 | 604 | 954 | 698 | 1.011 | 1.154 | 1.736 | 1.588 | 1.535 | 1.607 |
| Equity | 1.320 | 1.734 | 731 | 258 | 251 | 561 | 266 | 217 | 748 | 937 | 1.026 | 1.097 |
| Long-term debt | 211 | 151 | 250 | 173 | 92 | 70 | 323 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 264 | 233 | 322 | 174 | 612 | 67 | 422 | 937 | 985 | 641 | 498 | 493 |
| Total debt | 475 | 384 | 572 | 346 | 704 | 137 | 745 | 937 | 985 | 641 | 498 | 493 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|