| Revenue | DKK 821K | -10% |
| EBITDA | DKK 122K | -38% |
| Net profit | DKK 67K | -29% |
| Total assets | DKK 1,5M | -11% |
| Equity | DKK 871K | +8% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.293 | 1.045 | 901 | 937 | 916 | 611 | 912 | 889 | 866 | 912 | 821 |
| Staff expenses | -310 | -863 | -720 | -711 | -703 | -555 | -532 | -626 | -707 | -716 | -699 |
| EBITDA | 287 | 182 | 180 | 226 | 214 | 56 | 380 | 263 | 159 | 196 | 122 |
| Depreciation & amort. | -81 | -79 | -79 | -79 | -79 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 205 | 103 | 102 | 148 | 135 | 56 | 380 | 263 | 159 | 196 | 122 |
| Net financials | -37 | -125 | -124 | -96 | -109 | -72 | -43 | -38 | -44 | -65 | -34 |
| Profit before tax | 169 | -13 | -16 | 52 | 26 | -16 | 337 | 225 | 115 | 132 | 88 |
| Tax | 42 | 4 | 4 | 13 | 6 | -2 | 75 | 53 | 27 | 37 | 22 |
| Net profit | 126 | -17 | -19 | 38 | 20 | -15 | 263 | 172 | 88 | 95 | 67 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.913 | 2.308 | 1.919 | 2.299 | 2.076 | 1.845 | 1.579 | 1.713 | 1.637 | 1.649 | 1.463 |
| Equity | 179 | 162 | 143 | 181 | 201 | 186 | 449 | 621 | 709 | 804 | 871 |
| Long-term debt | 759 | 678 | 591 | 496 | 478 | 367 | 127 | 0 | 0 | 0 | 0 |
| Short-term debt | 640 | 975 | 821 | 1.307 | 1.397 | 1.292 | 1.003 | 1.092 | 928 | 846 | 593 |
| Total debt | 1.731 | 2.146 | 1.776 | 2.118 | 1.875 | 1.659 | 1.130 | 1.092 | 928 | 846 | 593 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|