| Revenue | DKK 1,9M | +62% |
| EBITDA | DKK 603K | +19% |
| Net profit | DKK 382K | +25% |
| Total assets | DKK 2,3M | -19% |
| Equity | DKK 957K | +50% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.002 | 919 | 862 | 1.078 | 963 | 962 | 995 | 1.249 | 1.049 | 1.498 | 1.272 | 1.197 | 1.933 |
| Staff expenses | -1.000 | -811 | -762 | -920 | -804 | -812 | -812 | -1.068 | -948 | -1.388 | -1.106 | -819 | -1.330 |
| EBITDA | 2 | 108 | 110 | 159 | 160 | 150 | 184 | 182 | 100 | 110 | 166 | 506 | 603 |
| Depreciation & amort. | -43 | -41 | 5 | -67 | -67 | -64 | -62 | -46 | -9 | -10 | -46 | 64 | -76 |
| EBIT | -42 | 67 | 105 | 92 | 93 | 85 | 122 | 135 | 91 | 100 | 120 | 442 | 527 |
| Net financials | -39 | -38 | -44 | -41 | -36 | -32 | -27 | -26 | -20 | -22 | -22 | -40 | -32 |
| Profit before tax | -81 | 29 | 61 | 50 | 57 | 54 | 96 | 110 | 71 | 78 | 98 | 402 | 495 |
| Tax | -18 | 25 | 20 | 17 | 13 | 12 | 22 | 24 | 15 | 4 | 22 | 96 | 113 |
| Net profit | -63 | 4 | 41 | 33 | 44 | 42 | 74 | 86 | 56 | 74 | 76 | 305 | 382 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.104 | 886 | 1.183 | 1.273 | 1.115 | 1.331 | 760 | 1.149 | 1.192 | 1.149 | 1.358 | 2.914 | 2.347 |
| Equity | -200 | -195 | -154 | -121 | -77 | -35 | 38 | 124 | 180 | 254 | 330 | 636 | 957 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.304 | 1.081 | 1.337 | 1.394 | 1.192 | 1.366 | 722 | 1.004 | 998 | 882 | 994 | 2.246 | 1.353 |
| Total debt | 1.304 | 1.081 | 1.337 | 1.394 | 1.192 | 1.366 | 722 | 1.004 | 998 | 882 | 994 | 2.246 | 1.353 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2002 | |
| Individual | 33.3% | 33.3% | 2012 | |
| Individual | 33.3% | 33.3% | 2002 |
| Person | Role here | Other companies |
|---|