| Revenue | DKK 2,3M | +0% |
| EBITDA | DKK 703K | -30% |
| Net profit | DKK 377K | -44% |
| Total assets | DKK 2,8M | -4% |
| Equity | DKK 1,8M | +26% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.155 | 1.384 | 1.508 | 1.347 | 1.292 | 1.554 | 1.449 | 1.795 | 1.585 | 2.328 | 2.328 |
| Staff expenses | -1.095 | -1.418 | -1.456 | -1.269 | -1.238 | -1.327 | -1.302 | -1.369 | -1.153 | -1.323 | -1.604 |
| EBITDA | 60 | -35 | 52 | 78 | 54 | 227 | 147 | 426 | 432 | 1.005 | 703 |
| Depreciation & amort. | -25 | -34 | -41 | -5 | -8 | -32 | -47 | -90 | -105 | -139 | -192 |
| EBIT | 36 | -69 | 11 | 73 | 46 | 196 | 99 | 336 | 327 | 866 | 511 |
| Net financials | -3 | -5 | -8 | -9 | 1 | -1 | -31 | -6 | -17 | -9 | -21 |
| Profit before tax | 32 | -74 | 3 | 63 | 47 | 195 | 69 | 330 | 310 | 857 | 489 |
| Tax | 19 | -6 | 3 | 16 | 10 | 46 | 22 | 74 | 70 | 189 | 113 |
| Net profit | 13 | -68 | -0 | 47 | 37 | 149 | 47 | 256 | 241 | 667 | 377 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 444 | 515 | 635 | 665 | 505 | 1.011 | 1.037 | 1.623 | 1.454 | 2.883 | 2.763 |
| Equity | 93 | 25 | 25 | 72 | 109 | 258 | 305 | 560 | 801 | 1.468 | 1.845 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 38 | 107 | 0 | 0 | 0 | 0 |
| Short-term debt | 351 | 490 | 610 | 593 | 396 | 705 | 597 | 1.028 | 617 | 1.371 | 890 |
| Total debt | 351 | 490 | 610 | 593 | 396 | 743 | 704 | 1.028 | 617 | 1.371 | 890 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|