| Revenue | DKK 177K | -45% |
| EBITDA | DKK -594K | -4% |
| Net profit | DKK -733K | -213% |
| Total assets | DKK 15,6M | +6% |
| Equity | DKK 13,3M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.216 | 609 | 1.041 | 765 | 529 | 615 | 1.145 | 582 | 391 | 349 | 293 | 391 | 321 | 177 |
| Staff expenses | -559 | -535 | -478 | -479 | -489 | -446 | -519 | -509 | -510 | -431 | -640 | -491 | -891 | -771 |
| EBITDA | 1.016 | 74 | 564 | 285 | 40 | 169 | 626 | 73 | -119 | -82 | -347 | -100 | -570 | -594 |
| Depreciation & amort. | 345 | -0 | -131 | -117 | -119 | -124 | -108 | -107 | -107 | -107 | -107 | -109 | -112 | -116 |
| EBIT | 671 | 74 | 432 | 169 | -79 | 45 | 518 | -34 | -226 | -190 | -454 | -209 | -682 | -710 |
| Net financials | 16 | 413 | 1.278 | 1.876 | -309 | 635 | -536 | -115 | 828 | 2.834 | -734 | 400 | 1.513 | -227 |
| Profit before tax | 687 | 486 | 1.710 | 2.044 | -387 | 680 | -18 | -150 | 602 | 2.645 | -1.188 | 191 | 832 | -937 |
| Tax | 165 | 73 | 361 | 482 | -88 | 150 | -103 | -48 | 133 | 582 | -261 | 42 | 183 | -204 |
| Net profit | 522 | 414 | 1.348 | 1.563 | -299 | 530 | 85 | -101 | 469 | 2.063 | -927 | 149 | 649 | -733 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.395 | 14.367 | 15.771 | 16.490 | 15.602 | 15.300 | 14.226 | 13.437 | 13.894 | 15.732 | 13.987 | 14.055 | 14.620 | 15.556 |
| Equity | 11.619 | 11.984 | 13.236 | 14.700 | 14.301 | 14.729 | 13.211 | 13.004 | 13.364 | 14.728 | 13.601 | 13.636 | 14.167 | 13.312 |
| Long-term debt | 1.325 | 1.389 | 1.596 | 1.513 | 950 | 359 | 304 | 287 | 347 | 883 | 313 | 327 | 338 | 300 |
| Short-term debt | 1.378 | 929 | 902 | 260 | 352 | 212 | 711 | 146 | 182 | 121 | 73 | 92 | 115 | 1.945 |
| Total debt | 2.703 | 2.318 | 2.499 | 1.772 | 1.302 | 571 | 1.015 | 433 | 530 | 1.004 | 386 | 419 | 453 | 2.245 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1979 |
| Person | Role here | Other companies |
|---|