| Revenue | DKK 13,6M | +80% |
| EBITDA | DKK 2,7M | +171% |
| Net profit | DKK 3,3M | +175% |
| Total assets | DKK 15,5M | +36% |
| Equity | DKK 4,2M | +370% |
| Employees | 12 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.923 | 4.312 | 8.495 | 8.237 | 9.292 | 10.000 | 9.764 | 9.218 | 13.139 | 11.296 | 7.544 | 13.576 |
| Staff expenses | -3.924 | -4.071 | -5.489 | -6.131 | -7.650 | -8.372 | -7.332 | -8.971 | -11.378 | -13.210 | -11.335 | -10.884 |
| EBITDA | 1.999 | 241 | 3.006 | 2.106 | 1.642 | 1.628 | 2.433 | 247 | 1.761 | -1.914 | -3.791 | 2.693 |
| Depreciation & amort. | -63 | -103 | -148 | -252 | -216 | -251 | -186 | -106 | -103 | -47 | -47 | -52 |
| EBIT | 1.935 | 138 | 2.858 | 1.854 | 1.426 | 1.376 | 2.247 | 141 | 1.659 | -1.961 | -3.838 | 2.641 |
| Net financials | -168 | -71 | -34 | -128 | -21 | -248 | 157 | 240 | -130 | -153 | -518 | -281 |
| Profit before tax | 1.767 | 67 | 2.823 | 1.727 | 1.405 | 1.129 | 2.404 | 381 | 1.529 | -2.114 | -4.356 | 2.360 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -922 |
| Net profit | 1.767 | 67 | 2.823 | 1.727 | 1.405 | 1.129 | 2.404 | 381 | 1.529 | -2.114 | -4.356 | 3.281 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.592 | 5.933 | 8.392 | 8.876 | 10.721 | 9.772 | 13.797 | 13.160 | 14.656 | 13.876 | 11.369 | 15.507 |
| Equity | 1.892 | 1.959 | 4.782 | 6.509 | 6.414 | 6.043 | 7.447 | 6.828 | 7.357 | 5.243 | 887 | 4.169 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 187 | 519 | 0 | 0 | 0 | 1.039 | 4.056 |
| Short-term debt | 5.700 | 3.974 | 3.610 | 2.367 | 4.307 | 3.542 | 5.830 | 6.331 | 7.299 | 8.633 | 9.443 | 7.282 |
| Total debt | 5.700 | 3.974 | 3.610 | 2.367 | 4.307 | 3.729 | 6.350 | 6.331 | 7.299 | 8.633 | 10.481 | 11.338 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2014 | |
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|