| Revenue | DKK 1,1M | +48% |
| EBITDA | DKK 257K | +420% |
| Net profit | DKK 179K | +400% |
| Total assets | DKK 394K | +39% |
| Equity | DKK 219K | +438% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75 | -5 | 46 | 290 | 377 | 296 | 531 | 690 | 1.004 | 656 | 700 | 723 | 1.071 |
| Staff expenses | -1 | -0 | -40 | -220 | -292 | -262 | -537 | -507 | -507 | -450 | -508 | -510 | -523 |
| EBITDA | 74 | -5 | 6 | 70 | 84 | 35 | -6 | 183 | 252 | -94 | -131 | -80 | 257 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -31 | -31 | -31 | -31 |
| EBIT | 74 | -5 | 6 | 70 | 84 | 35 | -6 | 183 | 246 | -126 | -162 | -112 | 226 |
| Net financials | 30 | 32 | 26 | 31 | 20 | 47 | -38 | -30 | 24 | 59 | -37 | -4 | -1 |
| Profit before tax | 104 | 26 | 32 | 101 | 104 | 82 | -45 | 235 | 270 | -67 | -199 | -107 | 225 |
| Tax | 27 | 7 | 3 | 26 | 23 | 18 | -0 | 46 | 63 | -10 | -3 | -48 | 46 |
| Net profit | 77 | 20 | 30 | 75 | 81 | 64 | -45 | 189 | 207 | -57 | -196 | -60 | 179 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 285 | 294 | 395 | 390 | 337 | 398 | 376 | 508 | 911 | 664 | 498 | 283 | 394 |
| Equity | 250 | 222 | 203 | 229 | 260 | 272 | 174 | 315 | 467 | 353 | 100 | 41 | 219 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 35 | 72 | 192 | 161 | 77 | 126 | 202 | 193 | 432 | 308 | 398 | 242 | 175 |
| Total debt | 35 | 72 | 192 | 161 | 77 | 126 | 202 | 193 | 445 | 311 | 398 | 242 | 175 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|