| Revenue | DKK 772K | +68% |
| EBITDA | DKK 50K | +132% |
| Net profit | DKK 278K | -71% |
| Total assets | DKK 21,9M | +16% |
| Equity | DKK 17,3M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 371 | 594 | 517 | 600 | 646 | 730 | 471 | 484 | 633 | 457 | 231 | 459 | 772 |
| Staff expenses | -624 | -542 | -574 | -419 | -802 | -601 | -650 | -499 | -628 | -612 | -615 | -615 | -722 |
| EBITDA | -253 | 52 | -57 | 181 | -230 | 74 | -179 | -16 | 5 | -155 | -384 | -156 | 50 |
| Depreciation & amort. | 236 | 271 | 296 | 253 | -253 | -259 | -224 | -212 | -214 | -214 | -214 | -223 | -215 |
| EBIT | -489 | -220 | -353 | -72 | -483 | -185 | -403 | -227 | -209 | -369 | -598 | -380 | -166 |
| Net financials | 704 | 902 | 476 | 501 | 789 | 759 | 213 | 725 | 1.633 | 839 | -601 | 1.313 | 462 |
| Profit before tax | 215 | 683 | 123 | 429 | 307 | 575 | -190 | 498 | 1.424 | 469 | -1.199 | 934 | 297 |
| Tax | -106 | -45 | -20 | -8 | -87 | -24 | -61 | -54 | 4 | 49 | -76 | -36 | 19 |
| Net profit | 321 | 728 | 143 | 437 | 394 | 599 | -130 | 552 | 1.419 | 421 | -1.123 | 970 | 278 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.270 | 16.282 | 16.309 | 15.990 | 16.210 | 16.766 | 16.715 | 17.330 | 19.273 | 19.089 | 17.491 | 18.785 | 21.860 |
| Equity | 14.295 | 15.063 | 15.015 | 15.452 | 15.846 | 16.445 | 16.315 | 16.867 | 18.287 | 18.707 | 16.084 | 17.054 | 17.332 |
| Long-term debt | 611 | 756 | 736 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 587 | 1.324 | 4.040 |
| Short-term debt | 364 | 462 | 558 | 438 | 364 | 321 | 400 | 463 | 986 | 382 | 820 | 406 | 488 |
| Total debt | 975 | 1.219 | 1.294 | 538 | 364 | 321 | 400 | 463 | 986 | 382 | 1.406 | 1.731 | 4.528 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1980 | |
| Individual | 33.3% | 33.3% | 1975 | |
| Individual | 0.0% | 0.0% | 1980 |
| Person | Role here | Other companies |
|---|