| Revenue | DKK 1,6M | -12% |
| EBITDA | DKK 316K | -22% |
| Net profit | DKK 108K | -25% |
| Total assets | DKK 1,4M | -3% |
| Equity | DKK 165K | +191% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 847 | 1.380 | 1.340 | 1.368 | 1.392 | 1.732 | 1.732 | 1.797 | 1.802 | 1.581 |
| Staff expenses | -1.252 | -987 | -1.043 | -1.119 | -888 | -1.028 | -1.566 | -1.554 | -1.397 | -1.265 |
| EBITDA | -404 | 393 | 297 | 249 | 504 | 705 | 166 | 243 | 405 | 316 |
| Depreciation & amort. | -196 | -173 | -178 | -178 | -176 | -154 | -154 | -114 | -99 | -75 |
| EBIT | -600 | 220 | 119 | 71 | 328 | 551 | 12 | 130 | 305 | 241 |
| Net financials | -343 | -208 | -106 | -177 | -194 | -106 | 293 | -112 | -114 | -97 |
| Profit before tax | -575 | 12 | 13 | -106 | 134 | 444 | 305 | 18 | 191 | 144 |
| Tax | 184 | 5 | 8 | -21 | 31 | 102 | 72 | 6 | 47 | 36 |
| Net profit | -759 | 7 | 5 | -84 | 103 | 342 | 233 | 12 | 144 | 108 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.147 | 1.985 | 1.945 | 1.805 | 1.529 | 1.563 | 1.583 | 1.409 | 1.450 | 1.400 |
| Equity | -705 | -698 | -693 | -777 | -674 | -332 | -99 | -88 | 57 | 165 |
| Long-term debt | 1.209 | 1.141 | 946 | 734 | 568 | 336 | 242 | 179 | 124 | 140 |
| Short-term debt | 1.644 | 1.542 | 1.692 | 1.848 | 1.635 | 1.559 | 1.440 | 1.317 | 1.269 | 1.095 |
| Total debt | 2.852 | 2.683 | 2.638 | 2.582 | 2.203 | 1.895 | 1.682 | 1.497 | 1.393 | 1.235 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|