| Revenue | DKK 1M | +1% |
| EBITDA | DKK 41K | -47% |
| Net profit | DKK 23K | +5% |
| Total assets | DKK 667K | +3% |
| Equity | DKK 424K | +6% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.736 | 1.830 | 2.030 | 1.148 | 994 | 1.000 | 1.254 | 1.005 | 1.016 | 1.024 |
| Staff expenses | -1.033 | -926 | -903 | -1.090 | -1.008 | -1.049 | -1.148 | -989 | -938 | -983 |
| EBITDA | 12 | 420 | 278 | 58 | 57 | -49 | 106 | 16 | 77 | 41 |
| Depreciation & amort. | -37 | -249 | -38 | -50 | -90 | -92 | -85 | -66 | -51 | -13 |
| EBIT | -24 | 172 | 240 | 8 | -34 | -142 | 21 | -50 | 27 | 28 |
| Net financials | -9 | -7 | -1 | -2 | -5 | -2 | -3 | -1 | 2 | 2 |
| Profit before tax | -33 | 164 | 238 | 6 | -39 | -144 | 18 | -51 | 29 | 30 |
| Tax | -0 | 36 | 52 | -1 | -2 | -25 | -5 | 20 | 7 | 7 |
| Net profit | -33 | 128 | 186 | 8 | -37 | -119 | 23 | -71 | 22 | 23 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 441 | 455 | 700 | 891 | 775 | 789 | 694 | 547 | 644 | 667 |
| Equity | 67 | 199 | 468 | 476 | 546 | 427 | 450 | 379 | 401 | 424 |
| Long-term debt | 142 | 4 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 0 |
| Short-term debt | 231 | 252 | 232 | 415 | 229 | 327 | 244 | 168 | 243 | 242 |
| Total debt | 374 | 255 | 232 | 415 | 229 | 362 | 244 | 168 | 243 | 242 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2015 | |
| Individual | 33.3% | 33.3% | 2015 | |
| Individual | 10.0% | 10.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|