| Revenue | DKK 2,8M | -9% |
| EBITDA | DKK 1,6M | -18% |
| Net profit | DKK 704K | -16% |
| Total assets | DKK 2M | -27% |
| Equity | DKK 35K | +105% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.695 | 4.146 | 3.166 | 2.022 | 1.720 | 2.075 | 2.503 | 2.985 | 3.099 | 2.831 |
| Staff expenses | -5.516 | -4.703 | -3.357 | -1.766 | -1.220 | -1.429 | -1.086 | -1.093 | -1.117 | -1.198 |
| EBITDA | 1.179 | -557 | -389 | 256 | 501 | 646 | 1.417 | 1.892 | 1.982 | 1.633 |
| Depreciation & amort. | -724 | -263 | -230 | -669 | -347 | -139 | -554 | -557 | -576 | -580 |
| EBIT | 455 | -820 | -618 | -413 | 154 | 507 | 863 | 1.335 | 1.406 | 1.052 |
| Net financials | -317 | -382 | -517 | -777 | -513 | -434 | -338 | -318 | -327 | -150 |
| Profit before tax | 138 | -626 | -1.135 | -1.190 | -360 | 73 | 524 | 1.016 | 1.079 | 902 |
| Tax | 0 | 288 | 165 | -0 | -0 | -0 | -500 | 25 | 237 | 198 |
| Net profit | 138 | -914 | -1.300 | -1.190 | -360 | 73 | 1.024 | 991 | 842 | 704 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.793 | 7.840 | 8.935 | 7.372 | 4.505 | 3.864 | 3.942 | 3.555 | 2.798 | 2.049 |
| Equity | 265 | -750 | -2.051 | -3.240 | -3.600 | -3.527 | -2.502 | -1.511 | -669 | 35 |
| Long-term debt | 1.529 | 5.144 | 10 | 4.850 | 4.146 | 4.011 | 3.505 | 2.888 | 1.934 | 0 |
| Short-term debt | 2.788 | 3.446 | 4.753 | 5.762 | 3.958 | 3.380 | 2.940 | 2.178 | 1.534 | 2.014 |
| Total debt | 4.317 | 8.590 | 10.986 | 10.613 | 8.105 | 7.391 | 6.444 | 5.066 | 3.468 | 2.014 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|