| Revenue | DKK 8,4M | +11% |
| EBITDA | DKK 2M | -28% |
| Net profit | DKK 946K | -42% |
| Total assets | DKK 18,3M | +1% |
| Equity | DKK -1,6M | +37% |
| Employees | 25 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.477 | 7.375 | 7.470 | 7.605 | 8.412 |
| Staff expenses | -5.253 | -5.341 | -6.323 | -4.875 | -6.433 |
| EBITDA | 1.224 | 2.034 | 1.147 | 2.730 | 1.979 |
| Depreciation & amort. | -941 | -929 | -605 | -348 | -349 |
| EBIT | 283 | 1.104 | 542 | 2.382 | 1.630 |
| Net financials | -1.096 | -761 | -715 | -764 | -684 |
| Profit before tax | -812 | 344 | -173 | 1.618 | 946 |
| Tax | 86 | 64 | 102 | -0 | -0 |
| Net profit | -898 | 280 | -275 | 1.618 | 946 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 19.478 | 18.195 | 17.377 | 18.152 | 18.327 |
| Equity | -4.166 | -3.886 | -4.161 | -2.543 | -1.597 |
| Long-term debt | 20.685 | 18.871 | 19.074 | 18.579 | 18.077 |
| Short-term debt | 2.959 | 3.210 | 2.464 | 2.115 | 1.847 |
| Total debt | 23.644 | 22.081 | 21.538 | 20.695 | 19.924 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 20–24.99% | 2019 | |
| Individual | 25–33.32% | 50–66.65% | 2019 | |
| Company | 25–33.32% | 50–66.65% | 2019 | |
| Individual | 25–33.32% | 25–33.32% | 2020 | |
| Individual | 20–24.99% | 20–24.99% | 2016 |
| Person | Role here | Other companies |
|---|