| Revenue | DKK 2,7M | -47% |
| EBITDA | DKK 405K | -86% |
| Net profit | DKK 1,3M | -78% |
| Total assets | DKK 38,8M | -10% |
| Equity | DKK 37,2M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.422 | 3.292 | 4.966 | 8.423 | 4.764 | 4.314 | 3.245 | 2.903 | 5.191 | 4.472 | 6.675 | 5.221 | 5.149 | 2.706 |
| Staff expenses | -337 | -605 | -863 | -932 | -1.596 | -1.929 | -1.430 | -1.109 | -1.613 | -1.156 | -876 | -1.300 | -2.274 | -2.300 |
| EBITDA | 615 | 2.237 | 3.775 | 7.081 | 2.694 | 2.385 | 1.815 | 1.794 | 3.577 | 3.216 | 5.799 | 3.921 | 2.875 | 405 |
| Depreciation & amort. | 27 | 20 | 9 | -29 | -53 | -50 | -45 | -36 | -56 | -50 | -99 | -112 | -112 | -93 |
| EBIT | 588 | 2.217 | 3.766 | 7.052 | 2.641 | 2.335 | 1.770 | 1.758 | 3.521 | 3.166 | 5.700 | 3.808 | 2.763 | 312 |
| Net financials | -36 | -98 | 437 | 1.113 | -126 | 1.155 | 776 | 1.018 | 715 | 7.741 | -2.417 | 984 | 4.694 | 1.302 |
| Profit before tax | 552 | 2.119 | 4.203 | 8.166 | 2.515 | 3.490 | 2.546 | 2.776 | 4.237 | 10.906 | 3.283 | 4.793 | 7.457 | 1.614 |
| Tax | 115 | 553 | 1.039 | 1.931 | 555 | 771 | 562 | 613 | 935 | 2.403 | 706 | 1.331 | 1.612 | 355 |
| Net profit | 436 | 1.565 | 3.165 | 6.235 | 1.960 | 2.719 | 1.984 | 2.163 | 3.302 | 8.504 | 2.577 | 3.462 | 5.845 | 1.259 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.541 | 3.851 | 7.536 | 13.927 | 14.568 | 17.334 | 18.763 | 20.962 | 47.161 | 55.707 | 47.831 | 42.748 | 42.933 | 38.814 |
| Equity | 1.352 | 2.821 | 5.889 | 12.026 | 13.886 | 16.605 | 18.486 | 20.543 | 23.737 | 30.830 | 32.907 | 32.918 | 37.564 | 37.250 |
| Long-term debt | 0 | 81 | 952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.413 | 0 |
| Short-term debt | 1.189 | 949 | 695 | 1.901 | 682 | 729 | 277 | 419 | 23.425 | 24.877 | 14.924 | 9.830 | 3.956 | 1.565 |
| Total debt | 1.189 | 1.030 | 1.647 | 1.901 | 682 | 729 | 277 | 419 | 23.425 | 24.877 | 14.924 | 9.830 | 5.369 | 1.565 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|