| Revenue | DKK 245K | +1% |
| EBITDA | DKK 55K | +52% |
| Net profit | DKK 4K | +110% |
| Total assets | DKK 473K | -7% |
| Equity | DKK -49K | +7% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 178 | 139 | 205 | 182 | 280 | 181 | 188 | 193 | 199 | 231 | 243 | 245 |
| Staff expenses | -120 | -196 | -195 | -206 | -223 | -205 | -188 | -192 | -195 | -191 | -207 | -190 |
| EBITDA | 58 | -57 | 10 | -24 | 57 | -24 | 1 | 1 | 4 | 40 | 36 | 55 |
| Depreciation & amort. | 13 | 7 | 4 | -1 | -0 | -0 | -4 | -14 | -14 | -48 | -48 | -44 |
| EBIT | 45 | -63 | 6 | -25 | 57 | -24 | -3 | -13 | -10 | -8 | -12 | 11 |
| Net financials | 0 | -1 | -2 | -4 | -4 | -5 | 1 | -1 | -7 | -21 | -21 | -19 |
| Profit before tax | 45 | -64 | 4 | -28 | 53 | -29 | -3 | -14 | -17 | -29 | -33 | -8 |
| Tax | 11 | -14 | 1 | -6 | 12 | -6 | -1 | -3 | -4 | -6 | 4 | -12 |
| Net profit | 34 | -50 | 3 | -22 | 41 | -23 | -2 | -11 | -13 | -23 | -37 | 4 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 151 | 122 | 173 | 230 | 344 | 356 | 460 | 420 | 408 | 595 | 511 | 473 |
| Equity | 84 | 34 | 37 | 14 | 55 | 32 | 31 | 20 | 6 | -16 | -53 | -49 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 68 | 88 | 136 | 216 | 289 | 324 | 429 | 400 | 401 | 611 | 564 | 522 |
| Total debt | 68 | 88 | 136 | 216 | 289 | 324 | 429 | 400 | 401 | 611 | 564 | 522 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|