| Revenue | DKK 6,1M | -1% |
| EBITDA | DKK 1,4M | -26% |
| Net profit | DKK 459K | -46% |
| Total assets | DKK 9,9M | +4% |
| Equity | DKK 2,2M | +17% |
| Employees | 35 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.458 | 4.784 | 4.807 | 4.266 | 5.159 | 5.141 | 5.644 | 5.795 | 6.131 | 6.069 |
| Staff expenses | -4.684 | -3.924 | -4.348 | -4.232 | -4.079 | -4.720 | -4.599 | -3.758 | -4.239 | -4.672 |
| EBITDA | 773 | 859 | 458 | 34 | 1.080 | 421 | 1.045 | 2.037 | 1.892 | 1.397 |
| Depreciation & amort. | 84 | -115 | -332 | -559 | -609 | -645 | -499 | -702 | -659 | -593 |
| EBIT | 689 | 745 | 126 | -525 | 470 | -224 | 546 | 1.336 | 1.234 | 804 |
| Net financials | -78 | -6 | -38 | -289 | -279 | -233 | -219 | -183 | -140 | -198 |
| Profit before tax | 611 | 739 | 89 | -814 | 191 | -457 | 327 | 1.153 | 1.094 | 606 |
| Tax | 139 | 165 | 22 | -192 | 43 | -98 | 75 | 253 | 247 | 146 |
| Net profit | 472 | 574 | 67 | -622 | 148 | -359 | 252 | 900 | 846 | 459 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.748 | 4.181 | 9.458 | 9.283 | 8.730 | 8.454 | 10.523 | 8.819 | 9.520 | 9.929 |
| Equity | 522 | 995 | 956 | 226 | 374 | 15 | 267 | 1.166 | 1.890 | 2.215 |
| Long-term debt | 109 | 97 | 4.762 | 4.808 | 4.637 | 3.868 | 3.056 | 3.804 | 3.428 | 3.312 |
| Short-term debt | 3.083 | 3.033 | 3.663 | 4.249 | 3.719 | 4.571 | 7.201 | 3.676 | 3.781 | 3.934 |
| Total debt | 3.192 | 3.130 | 8.424 | 9.057 | 8.356 | 8.439 | 10.257 | 7.480 | 7.209 | 7.247 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|