| Revenue | DKK 3,6M | +5% |
| EBITDA | DKK 281K | -55% |
| Net profit | DKK 104K | -74% |
| Total assets | DKK 3M | -5% |
| Equity | DKK 1,7M | +6% |
| Employees | 13 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.896 | 3.475 | 3.759 | 3.465 | 3.442 | 2.173 | 2.341 | 2.849 | 3.406 | 3.570 |
| Staff expenses | -1.047 | -0 | -0 | -1.970 | -2.150 | -939 | -1.058 | -2.272 | -2.778 | -3.289 |
| EBITDA | 166 | 109 | 275 | -59 | -151 | -65 | 1.283 | 577 | 627 | 281 |
| Depreciation & amort. | -93 | -96 | -0 | -0 | -113 | -115 | -78 | -86 | -108 | -132 |
| EBIT | 72 | 13 | 275 | -59 | -264 | -180 | 1.205 | 491 | 519 | 149 |
| Net financials | -1 | -3 | -1 | 0 | 0 | -0 | -10 | -11 | -3 | -1 |
| Profit before tax | 71 | 11 | 275 | -55 | -264 | -180 | 1.195 | 480 | 516 | 148 |
| Tax | 17 | 4 | 58 | 2 | -57 | -39 | 251 | 110 | 117 | 44 |
| Net profit | 54 | 6 | 217 | -57 | -207 | -141 | 944 | 371 | 398 | 104 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.293 | 1.150 | 1.397 | 1.237 | 1.237 | 1.245 | 2.397 | 2.842 | 3.201 | 3.046 |
| Equity | 104 | 110 | 327 | 270 | 61 | -80 | 864 | 1.235 | 1.633 | 1.737 |
| Long-term debt | 77 | 436 | 436 | 490 | 485 | 495 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.101 | 589 | 616 | 462 | 680 | 825 | 1.531 | 1.588 | 1.559 | 1.309 |
| Total debt | 1.178 | 1.025 | 1.053 | 952 | 1.165 | 1.320 | 1.531 | 1.588 | 1.559 | 1.309 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|