| Revenue | DKK 1,3M | +8% |
| EBITDA | DKK 177K | +77% |
| Net profit | DKK 62K | +1308% |
| Total assets | DKK 674K | +2% |
| Equity | DKK 231K | +36% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.290 | 1.237 | 1.155 | 1.381 | 1.434 | 1.212 | 1.719 | 1.514 | 1.267 | 1.182 | 1.273 |
| Staff expenses | -1.238 | -1.201 | -1.089 | -913 | -699 | -1.106 | -1.321 | -1.422 | -1.059 | -1.082 | -1.096 |
| EBITDA | 52 | 37 | 66 | 468 | 735 | 106 | 397 | 92 | 208 | 100 | 177 |
| Depreciation & amort. | -47 | -101 | -111 | -111 | -111 | -95 | -71 | -61 | -61 | -61 | -32 |
| EBIT | 5 | -64 | -44 | 357 | 625 | 11 | 327 | 32 | 147 | 38 | 144 |
| Net financials | -132 | -99 | -112 | -123 | -96 | -87 | -78 | -69 | -49 | -42 | -62 |
| Profit before tax | -128 | -163 | -156 | 235 | 528 | -76 | 248 | -37 | 98 | -3 | 83 |
| Tax | -14 | 14 | -0 | -47 | 118 | 12 | 33 | -6 | 25 | 2 | 21 |
| Net profit | -114 | -177 | -156 | 281 | 410 | -88 | 215 | -31 | 73 | -5 | 62 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.359 | 1.356 | 1.143 | 1.181 | 1.076 | 952 | 1.393 | 718 | 708 | 664 | 674 |
| Equity | -104 | -280 | -566 | -285 | 126 | 38 | 253 | 109 | 174 | 169 | 231 |
| Long-term debt | 547 | 599 | 475 | 363 | 242 | 217 | 101 | 0 | 0 | 0 | 0 |
| Short-term debt | 915 | 1.037 | 1.234 | 1.103 | 695 | 671 | 1.000 | 576 | 511 | 484 | 440 |
| Total debt | 1.462 | 1.636 | 1.709 | 1.466 | 937 | 888 | 1.100 | 576 | 511 | 484 | 440 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|