| Revenue | DKK -113K | -132% |
| EBITDA | DKK -567K | -22% |
| Net profit | DKK -503K | -112% |
| Total assets | DKK 4,1M | -33% |
| Equity | DKK 4,1M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 527 | 444 | 555 | 629 | 654 | 650 | 629 | 633 | 648 | 583 | 691 | 711 | 780 | 348 | -113 |
| Staff expenses | -295 | -281 | -300 | -426 | -444 | -369 | -383 | -341 | -318 | -364 | -295 | -332 | -732 | -324 | -454 |
| EBITDA | 232 | 163 | 255 | 87 | 157 | 281 | 1.996 | 292 | 329 | 291 | -723 | 332 | 704 | -466 | -567 |
| Depreciation & amort. | -131 | -120 | -120 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 101 | 42 | 134 | 87 | 157 | 281 | 1.996 | 292 | 329 | 291 | -723 | 332 | 704 | -466 | -567 |
| Net financials | -73 | -44 | -75 | -81 | -67 | -47 | -55 | -50 | -142 | -42 | -61 | -67 | -61 | 105 | 34 |
| Profit before tax | 28 | -2 | 59 | 6 | 89 | 233 | 1.941 | 242 | 187 | 249 | -784 | 265 | 643 | -361 | -532 |
| Tax | 10 | 2 | 5 | 2 | 20 | 52 | 427 | 53 | 42 | 55 | -172 | 69 | 89 | -123 | -29 |
| Net profit | 18 | -4 | 54 | 4 | 70 | 182 | 1.514 | 188 | 145 | 194 | -612 | 197 | 554 | -238 | -503 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.500 | 2.392 | 2.293 | 7.458 | 7.207 | 7.218 | 8.929 | 8.922 | 9.351 | 9.316 | 9.051 | 9.214 | 9.487 | 6.150 | 4.118 |
| Equity | 602 | 598 | 667 | 4.519 | 4.308 | 4.320 | 5.728 | 5.778 | 5.613 | 5.557 | 4.945 | 5.142 | 5.196 | 4.608 | 4.105 |
| Long-term debt | 157 | 11 | 34 | 1.393 | 1.452 | 1.387 | 1.323 | 1.258 | 1.779 | 1.705 | 2.376 | 2.265 | 931 | 815 | 0 |
| Short-term debt | 1.519 | 1.574 | 1.418 | 297 | 180 | 229 | 196 | 188 | 251 | 312 | 223 | 289 | 2.614 | 698 | 13 |
| Total debt | 1.676 | 1.585 | 1.452 | 1.689 | 1.633 | 1.616 | 1.519 | 1.446 | 2.031 | 2.017 | 2.599 | 2.554 | 3.545 | 1.513 | 13 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1981 | |
| Individual | 50.0% | 50.0% | 1981 |
| Person | Role here | Other companies |
|---|