| Revenue | DKK 456K | -9% |
| EBITDA | DKK 80K | -37% |
| Net profit | DKK 7K | -82% |
| Total assets | DKK 892K | +9% |
| Equity | DKK 214K | +3% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 182 | 248 | 376 | 552 | 608 | 514 | 450 | 506 | 561 | 577 | 503 | 456 |
| Staff expenses | -279 | -240 | -288 | -499 | -497 | -448 | -378 | -437 | -353 | -376 | -377 | -376 |
| EBITDA | -97 | 8 | 88 | 53 | 111 | 65 | 72 | 70 | 208 | 201 | 126 | 80 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -18 | -18 | -30 | -51 | -51 | -51 | -51 |
| EBIT | -97 | 8 | 88 | 53 | 111 | 47 | 54 | 40 | 157 | 150 | 75 | 29 |
| Net financials | -1 | -3 | -13 | -42 | -49 | -42 | -20 | -20 | -158 | -51 | -25 | -14 |
| Profit before tax | -97 | 5 | 75 | 11 | 62 | 6 | 34 | 20 | -0 | 99 | 50 | 14 |
| Tax | -18 | 3 | 20 | 11 | 18 | 5 | 12 | 10 | 8 | 25 | 13 | 8 |
| Net profit | -80 | 2 | 55 | 0 | 44 | 0 | 22 | 10 | -8 | 74 | 37 | 7 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 214 | 238 | 628 | 1.118 | 1.218 | 1.037 | 1.064 | 1.135 | 1.712 | 1.178 | 816 | 892 |
| Equity | -30 | -28 | 27 | 27 | 71 | 71 | 94 | 104 | 96 | 170 | 207 | 214 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 4 | 5 | 0 | 0 | 46 | 0 | 0 |
| Short-term debt | 243 | 265 | 601 | 1.089 | 1.145 | 961 | 962 | 1.018 | 1.596 | 943 | 592 | 667 |
| Total debt | 243 | 265 | 601 | 1.089 | 1.145 | 966 | 968 | 1.018 | 1.596 | 989 | 592 | 667 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|