| Revenue | DKK 1,9M | -30% |
| EBITDA | DKK 139K | -66% |
| Net profit | DKK 41K | -82% |
| Total assets | DKK 1,2M | -16% |
| Equity | DKK 609K | +7% |
| Employees | 11 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 734 | 1.215 | 1.406 | 1.524 | 2.637 | 2.144 | 1.995 | 2.367 | 2.832 | 2.734 | 1.916 |
| Staff expenses | -698 | -1.153 | -1.380 | -1.482 | -2.447 | -2.034 | -2.477 | -1.834 | -2.346 | -2.324 | -1.777 |
| EBITDA | 36 | 61 | 26 | 42 | 189 | 110 | -483 | 534 | 485 | 410 | 139 |
| Depreciation & amort. | -0 | -10 | -10 | -20 | -53 | -52 | -72 | -83 | -152 | -69 | -72 |
| EBIT | 36 | 51 | 16 | 22 | 137 | 58 | -554 | 450 | 333 | 342 | 67 |
| Net financials | -0 | -2 | -1 | -7 | -38 | -20 | -20 | -8 | -80 | -34 | -9 |
| Profit before tax | 36 | 48 | 15 | 15 | 99 | 38 | -575 | 442 | 253 | 308 | 58 |
| Tax | 9 | 11 | 3 | 5 | 37 | 10 | 1 | -26 | 75 | 78 | 17 |
| Net profit | 27 | 38 | 12 | 10 | 62 | 28 | -576 | 468 | 178 | 229 | 41 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 439 | 590 | 1.123 | 1.361 | 1.206 | 1.535 | 1.743 | 1.713 | 1.367 | 1.451 | 1.216 |
| Equity | 107 | 145 | 167 | 179 | 241 | 269 | -307 | 161 | 339 | 568 | 609 |
| Long-term debt | 0 | 0 | 0 | 0 | 72 | 10 | 300 | 345 | 27 | 59 | 17 |
| Short-term debt | 332 | 445 | 827 | 1.051 | 893 | 1.256 | 1.750 | 1.207 | 982 | 786 | 555 |
| Total debt | 332 | 445 | 827 | 1.051 | 965 | 1.266 | 2.051 | 1.552 | 1.008 | 846 | 572 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|