| Revenue | DKK 833K | -77% |
| EBITDA | DKK 216K | -51% |
| Net profit | DKK 126K | -51% |
| Total assets | DKK 3,8M | -13% |
| Equity | DKK 2,7M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.789 | 4.950 | 4.737 | 4.406 | 5.046 | 4.404 | 3.554 | 4.090 | 4.243 | 4.455 | 4.156 | 4.132 | 3.682 | 833 |
| Staff expenses | -4.291 | -4.474 | -3.850 | -3.740 | -4.381 | -4.056 | -4.047 | -3.786 | -3.985 | -4.052 | -4.207 | -3.834 | -3.237 | -617 |
| EBITDA | 498 | 476 | 887 | 665 | 666 | 348 | -493 | 304 | 257 | 403 | -50 | 298 | 445 | 216 |
| Depreciation & amort. | 118 | -140 | -152 | -144 | -131 | -133 | -113 | -64 | -156 | -183 | -144 | -178 | -36 | -13 |
| EBIT | 380 | 336 | 735 | 521 | 534 | 215 | -606 | 240 | 101 | 221 | -195 | 120 | 409 | 203 |
| Net financials | -256 | -250 | -292 | -314 | -249 | -165 | -146 | -110 | -97 | -74 | -70 | -78 | -80 | -52 |
| Profit before tax | 124 | 86 | 444 | 208 | 286 | 50 | -752 | 131 | 4 | 147 | -264 | 42 | 328 | 151 |
| Tax | 40 | 31 | 113 | 52 | 70 | 12 | -152 | 34 | -4 | 32 | -58 | 9 | 69 | 25 |
| Net profit | 84 | 55 | 331 | 156 | 216 | 38 | -599 | 97 | 8 | 115 | -206 | 33 | 260 | 126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.890 | 7.595 | 8.244 | 8.063 | 9.068 | 5.934 | 4.647 | 4.575 | 5.396 | 5.631 | 5.034 | 4.688 | 4.402 | 3.811 |
| Equity | 2.992 | 2.950 | 3.184 | 3.241 | 3.357 | 2.994 | 2.292 | 2.389 | 2.397 | 2.512 | 2.306 | 2.338 | 2.598 | 2.724 |
| Long-term debt | 1.406 | 1.335 | 1.268 | 1.239 | 813 | 740 | 685 | 1.050 | 1.010 | 958 | 907 | 855 | 802 | 797 |
| Short-term debt | 3.408 | 3.215 | 3.695 | 3.480 | 4.777 | 2.074 | 1.670 | 1.131 | 1.988 | 2.127 | 1.821 | 1.495 | 948 | 211 |
| Total debt | 4.814 | 4.551 | 4.963 | 4.720 | 5.590 | 2.815 | 2.355 | 2.181 | 2.997 | 3.085 | 2.728 | 2.350 | 1.750 | 1.009 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Rr | Audit | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1986 | |
| Individual | 50.0% | 50.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Per Aagaard | Audit | 0 companies |