| Revenue | DKK 4,9M | -3% |
| EBITDA | DKK -105K | -109% |
| Net profit | DKK -690K | -445% |
| Total assets | DKK 13,3M | +21% |
| Equity | DKK 2M | -28% |
| Employees | 12 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.074 | 1.461 | 2.870 | 2.981 | 5.885 | 6.509 | 5.116 | 5.803 | 5.028 | 4.899 |
| Staff expenses | -847 | -1.381 | -2.787 | -2.723 | -6.299 | -3.526 | -3.835 | -4.220 | -3.831 | -5.004 |
| EBITDA | 227 | 80 | 83 | 259 | -422 | 2.958 | 1.263 | 1.583 | 1.197 | -105 |
| Depreciation & amort. | 75 | -67 | -34 | -40 | -140 | -236 | -397 | -518 | -572 | -512 |
| EBIT | 152 | 13 | 49 | 219 | -562 | 2.722 | 866 | 1.066 | 625 | -617 |
| Net financials | -18 | -35 | -36 | -49 | -248 | -183 | -186 | -287 | -351 | -262 |
| Profit before tax | 134 | -22 | 13 | 170 | -810 | 2.539 | 680 | 778 | 274 | -880 |
| Tax | 33 | -4 | 3 | 32 | -168 | 566 | 238 | 177 | 74 | -190 |
| Net profit | 101 | -18 | 10 | 138 | -642 | 1.973 | 443 | 601 | 200 | -690 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.683 | 1.799 | 2.017 | 7.919 | 8.891 | 10.966 | 10.965 | 11.096 | 11.023 | 13.299 |
| Equity | 151 | 133 | 143 | 282 | -361 | 1.612 | 2.055 | 2.597 | 2.737 | 1.979 |
| Long-term debt | 858 | 781 | 762 | 2.600 | 3.844 | 3.532 | 3.358 | 2.974 | 2.693 | 2.459 |
| Short-term debt | 672 | 885 | 1.112 | 5.030 | 5.408 | 5.442 | 5.435 | 5.260 | 5.435 | 8.860 |
| Total debt | 1.531 | 1.666 | 1.874 | 7.630 | 9.251 | 8.974 | 8.794 | 8.235 | 8.128 | 11.319 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|