| Revenue | DKK 2,2M | -29% |
| EBITDA | DKK -459K | -214% |
| Net profit | DKK -488K | -279% |
| Total assets | DKK 1,6M | -29% |
| Equity | DKK 647K | -49% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.016 | 1.490 | 1.448 | 1.364 | 1.571 | 1.942 | 3.657 | 3.404 | 3.060 | 2.173 |
| Staff expenses | -785 | -1.261 | -1.454 | -1.327 | -1.551 | -1.958 | -2.556 | -2.812 | -2.657 | -2.631 |
| EBITDA | 232 | 229 | -6 | 37 | 20 | -167 | 1.101 | 592 | 403 | -459 |
| Depreciation & amort. | -29 | -39 | -44 | -47 | -65 | -54 | -26 | -37 | -56 | -70 |
| EBIT | 202 | 190 | -51 | -10 | -46 | -221 | 1.076 | 555 | 347 | -528 |
| Net financials | -12 | -6 | -2 | -2 | -5 | -8 | -11 | -41 | 27 | 38 |
| Profit before tax | 190 | 185 | -53 | -12 | -50 | -229 | 1.064 | 514 | 374 | -490 |
| Tax | 47 | 43 | -9 | -1 | -6 | -44 | 242 | 121 | 102 | -2 |
| Net profit | 144 | 141 | -44 | -11 | -44 | -185 | 822 | 394 | 273 | -488 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 534 | 628 | 639 | 627 | 945 | 1.180 | 2.343 | 2.145 | 2.335 | 1.646 |
| Equity | 144 | 285 | 241 | 230 | 186 | 1 | 823 | 1.102 | 1.257 | 647 |
| Long-term debt | 103 | 0 | 0 | 50 | 335 | 338 | 341 | 345 | 348 | 352 |
| Short-term debt | 287 | 343 | 398 | 348 | 425 | 841 | 1.179 | 696 | 728 | 648 |
| Total debt | 390 | 343 | 398 | 398 | 759 | 1.179 | 1.520 | 1.041 | 1.076 | 1.000 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|