| Revenue | DKK 2,4M | +47% |
| EBITDA | DKK 417K | +218% |
| Net profit | DKK 267K | +178% |
| Total assets | DKK 2,5M | +9% |
| Equity | DKK 1,3M | +27% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.898 | 2.385 | 2.732 | 1.662 | 1.914 | 1.810 | 1.619 | 1.764 | 1.971 | 1.649 | 2.419 | 1.619 | 2.373 |
| Staff expenses | -2.910 | -2.500 | -2.321 | -1.932 | -1.740 | -1.382 | -1.143 | -1.469 | -1.541 | -1.661 | -1.844 | -1.972 | -1.955 |
| EBITDA | -13 | -116 | 411 | -270 | 174 | 204 | 250 | 295 | 430 | -12 | 575 | -353 | 417 |
| Depreciation & amort. | -220 | -171 | -159 | -93 | -64 | -23 | -30 | -22 | -35 | -39 | -33 | -21 | -16 |
| EBIT | -233 | -287 | 252 | -362 | 110 | 181 | 221 | 272 | 395 | -51 | 542 | -374 | 401 |
| Net financials | -88 | -110 | -82 | -72 | -53 | -36 | -33 | -32 | -25 | -24 | -32 | -64 | -34 |
| Profit before tax | -321 | -397 | 170 | -435 | 57 | 146 | 188 | 240 | 369 | -75 | 511 | -438 | 367 |
| Tax | -74 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | 5 | -0 | 101 | -94 | 100 |
| Net profit | -221 | -396 | 170 | -435 | 57 | 146 | 188 | 240 | 364 | -75 | 409 | -344 | 267 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.946 | 2.448 | 1.983 | 1.706 | 1.420 | 1.291 | 1.557 | 1.701 | 2.738 | 2.833 | 3.132 | 2.333 | 2.542 |
| Equity | 1.031 | 442 | 613 | 178 | 235 | 381 | 568 | 783 | 1.078 | 934 | 1.343 | 1.000 | 1.267 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96 | 0 | 0 |
| Short-term debt | 1.915 | 2.006 | 1.371 | 1.528 | 1.185 | 911 | 988 | 918 | 1.660 | 1.899 | 1.692 | 1.333 | 1.275 |
| Total debt | 1.915 | 2.006 | 1.371 | 1.528 | 1.185 | 911 | 988 | 918 | 1.660 | 1.899 | 1.788 | 1.333 | 1.275 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|