| Revenue | DKK -44K | +9% |
| EBITDA | DKK -44K | -9% |
| Net profit | DKK -35,6M | -78% |
| Total assets | DKK 232,4M | -12% |
| Equity | DKK 229,3M | -12% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 382.964 | 255.926 | 291.550 | 294.964 | 79.524 | 53.984 | 40.060 | -35 | -35 | -38 | -41 | -44 |
| Staff expenses | -57.750 | -62.184 | -84.251 | -92.166 | -59.510 | -43.348 | -40.376 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 235.021 | 26.976 | 18.575 | -13.555 | 26.466 | 15.825 | -202 | -35 | -35 | -38 | -41 | -44 |
| Depreciation & amort. | -8.238 | -9.811 | -14.812 | -14.042 | -13.274 | -9.253 | -13.357 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 226.783 | 17.165 | 3.763 | -27.597 | 13.192 | 6.571 | -13.559 | -35 | -35 | -38 | -41 | -44 |
| Net financials | -1.281 | 24.957 | 9.343 | -10.670 | -1.162 | 8.221 | 7.000 | 7.489 | 11.325 | 33.653 | -19.996 | -35.553 |
| Profit before tax | 225.502 | 42.122 | 13.107 | -38.267 | 12.030 | 14.793 | -6.558 | 7.454 | 11.290 | 33.615 | -20.036 | -35.597 |
| Tax | 60.848 | 15.692 | 5.429 | 1.991 | 7.932 | 3.614 | 544 | -8 | -9 | -8 | -0 | -0 |
| Net profit | 164.654 | 26.430 | 7.678 | -40.258 | 4.098 | 11.178 | -7.103 | 7.462 | 11.298 | 33.623 | -20.036 | -35.597 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 497.380 | 480.248 | 529.428 | 499.012 | 493.661 | 492.796 | 495.749 | 251.560 | 253.032 | 289.232 | 263.866 | 232.449 |
| Equity | 287.134 | 284.539 | 288.182 | 370.160 | 377.218 | 381.749 | 367.457 | 251.527 | 253.000 | 289.198 | 260.221 | 229.303 |
| Long-term debt | 36.999 | 35.969 | 53.540 | 52.677 | 62.002 | 60.637 | 71.936 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 44.828 | 34.129 | 58.967 | 76.175 | 54.442 | 49.445 | 53.111 | 33 | 33 | 34 | 3.645 | 3.146 |
| Total debt | 81.826 | 70.098 | 112.507 | 128.852 | 116.443 | 110.083 | 125.047 | 33 | 33 | 34 | 3.645 | 3.146 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|