| Revenue | DKK 380K | +21% |
| EBITDA | DKK -1K | -440% |
| Net profit | DKK 3K | +130% |
| Total assets | DKK 3,3M | -2% |
| Equity | DKK 2,1M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 143 | 166 | 201 | 251 | 250 | 310 | 315 | 252 | 263 | 1.777 | 236 | 67 | 314 | 380 |
| Staff expenses | -144 | -132 | -27 | -117 | -77 | -145 | -76 | -114 | -89 | -705 | -167 | -3 | -237 | -324 |
| EBITDA | -1 | 13 | 86 | 33 | 83 | 97 | 181 | 52 | 68 | 978 | 5 | 1 | 0 | -1 |
| Depreciation & amort. | -0 | -21 | -23 | -29 | -33 | -40 | -45 | -55 | -57 | -29 | -0 | -18 | -0 | -0 |
| EBIT | -1 | -8 | 63 | 5 | 50 | 57 | 135 | -2 | 10 | 949 | 5 | -16 | 0 | -1 |
| Net financials | 2 | -11 | -33 | -37 | -39 | -44 | -41 | -49 | -51 | -27 | -5 | -10 | -13 | -13 |
| Profit before tax | 1 | -19 | 30 | -32 | 11 | 13 | 94 | -51 | -41 | 922 | 1 | -26 | -13 | -14 |
| Tax | 0 | -5 | 9 | 10 | 10 | 12 | 31 | 1 | 4 | 144 | 0 | -0 | -3 | -17 |
| Net profit | 1 | -14 | 22 | -42 | 1 | 1 | 63 | -52 | -45 | 778 | 0 | -26 | -10 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 845 | 2.429 | 2.448 | 2.570 | 2.625 | 2.667 | 2.756 | 3.005 | 2.934 | 1.610 | 1.648 | 1.607 | 3.411 | 3.339 |
| Equity | 727 | 664 | 638 | 547 | 498 | 449 | 460 | 355 | 257 | 979 | 923 | 839 | 2.181 | 2.123 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 118 | 1.764 | 1.811 | 2.023 | 2.128 | 2.218 | 2.296 | 2.650 | 2.678 | 631 | 725 | 768 | 893 | 882 |
| Total debt | 118 | 1.764 | 1.811 | 2.023 | 2.128 | 2.218 | 2.296 | 2.650 | 2.678 | 631 | 725 | 768 | 893 | 882 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|