| Revenue | DKK 360K | +17% |
| EBITDA | DKK 33K | +248% |
| Net profit | DKK -34K | -105% |
| Total assets | DKK 5,5M | -17% |
| Equity | DKK 5,4M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.897 | 5.746 | 2.778 | 2.643 | 1.714 | 1.623 | 2.239 | 1.080 | 969 | 933 | 324 | 253 | 308 | 360 |
| Staff expenses | -2.773 | -2.438 | -2.298 | -2.157 | -1.308 | -1.042 | -1.543 | -726 | -631 | -929 | -367 | -385 | -330 | -327 |
| EBITDA | 3.647 | 3.309 | 480 | 486 | 406 | 581 | 697 | 354 | 338 | 4 | -43 | -132 | -22 | 33 |
| Depreciation & amort. | 261 | -0 | -8 | -8 | -8 | -224 | -243 | -189 | -235 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.385 | 3.309 | 472 | 478 | 398 | 357 | 453 | 165 | 102 | 4 | -43 | -132 | -22 | 33 |
| Net financials | 6.116 | 5.951 | 272 | 434 | 532 | 758 | -408 | 1.504 | 102 | 1.250 | -1.373 | 1.114 | 821 | -76 |
| Profit before tax | 3.480 | 3.440 | 744 | 913 | 930 | 1.115 | 45 | 1.669 | 204 | 1.254 | -1.416 | 982 | 798 | -43 |
| Tax | 874 | 865 | 182 | 217 | 195 | 246 | 10 | 367 | 45 | 276 | -3 | -0 | 83 | -9 |
| Net profit | 2.607 | 2.575 | 562 | 696 | 736 | 869 | 36 | 1.302 | 159 | 978 | -1.413 | 982 | 715 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.093 | 14.631 | 15.195 | 15.474 | 15.172 | 15.275 | 14.076 | 13.658 | 12.564 | 11.671 | 8.211 | 7.530 | 6.663 | 5.532 |
| Equity | 11.948 | 14.449 | 14.936 | 15.132 | 15.017 | 14.887 | 13.823 | 13.124 | 12.283 | 11.261 | 8.097 | 7.480 | 6.577 | 5.443 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 144 | 183 | 257 | 340 | 153 | 369 | 237 | 525 | 281 | 407 | 113 | 50 | 58 | 70 |
| Total debt | 144 | 183 | 257 | 340 | 153 | 369 | 237 | 525 | 281 | 407 | 113 | 50 | 58 | 70 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|