| Revenue | DKK 2,5M | +81% |
| EBITDA | DKK 1,7M | +190% |
| Net profit | DKK 1,2M | +279% |
| Total assets | DKK 3,8M | +69% |
| Equity | DKK 2,4M | +78% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 835 | 993 | 243 | 258 | 909 | 1.361 | 1.263 | 817 | 1.397 | 1.353 | 1.749 | 1.496 | 1.410 | 2.546 |
| Staff expenses | -256 | -81 | -132 | -80 | -694 | -800 | -825 | -736 | -887 | -800 | -842 | -815 | -807 | -799 |
| EBITDA | -165 | 91 | 111 | 178 | 215 | 561 | 438 | 82 | 510 | 553 | 907 | 681 | 603 | 1.746 |
| Depreciation & amort. | -0 | -0 | -3 | -32 | -32 | -32 | -42 | -94 | -91 | -158 | -190 | -207 | -193 | -205 |
| EBIT | -165 | 91 | 108 | 146 | 183 | 529 | 396 | -12 | 419 | 396 | 717 | 474 | 410 | 1.541 |
| Net financials | 0 | -2 | -5 | 0 | -5 | 6 | 29 | -12 | -1 | -6 | -3 | -14 | -5 | -8 |
| Profit before tax | -165 | 89 | 104 | 146 | 178 | 534 | 425 | -24 | 418 | 389 | 714 | 460 | 405 | 1.534 |
| Tax | 10 | -14 | 7 | 34 | 40 | 118 | 95 | -3 | 92 | 86 | 156 | 102 | 90 | 339 |
| Net profit | -175 | 103 | 97 | 112 | 138 | 417 | 330 | -21 | 326 | 303 | 558 | 358 | 315 | 1.194 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 205 | 90 | 382 | 579 | 978 | 1.277 | 1.870 | 1.030 | 1.842 | 1.474 | 2.033 | 1.907 | 2.254 | 3.815 |
| Equity | -182 | -79 | 17 | 129 | 30 | 446 | 776 | 647 | 863 | 852 | 1.210 | 1.168 | 1.362 | 2.421 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 387 | 169 | 358 | 442 | 949 | 831 | 1.085 | 378 | 979 | 600 | 808 | 730 | 881 | 1.386 |
| Total debt | 387 | 169 | 358 | 442 | 949 | 831 | 1.085 | 378 | 979 | 600 | 808 | 730 | 881 | 1.386 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|