| Revenue | DKK 1M | +60% |
| EBITDA | DKK 18K | -84% |
| Net profit | DKK 217K | -2% |
| Total assets | DKK 1M | +28% |
| Equity | DKK 568K | +62% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 332 | 160 | 862 | 415 | 112 | 483 | 260 | 420 | 189 | 682 | 812 | 636 | 1.016 |
| Staff expenses | -292 | -218 | -520 | -354 | -226 | -409 | -264 | -424 | -280 | -489 | -594 | -499 | -889 |
| EBITDA | 39 | -58 | 342 | 60 | -114 | 74 | -4 | -35 | -92 | 161 | 186 | 106 | 18 |
| Depreciation & amort. | -0 | -0 | -3 | -3 | -3 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 39 | -58 | 339 | 58 | -117 | 68 | -4 | -35 | -92 | 161 | 186 | 106 | 18 |
| Net financials | -1 | -2 | -3 | 2 | -4 | -0 | -4 | -1 | -13 | -32 | -125 | 179 | 265 |
| Profit before tax | 38 | -60 | 336 | 60 | -121 | 68 | -8 | -36 | -104 | 129 | 61 | 286 | 283 |
| Tax | 12 | 7 | 85 | 15 | -23 | 16 | -0 | -7 | -20 | 30 | 10 | 64 | 66 |
| Net profit | 26 | -67 | 251 | 44 | -97 | 52 | -8 | -29 | -84 | 99 | 45 | 222 | 217 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 584 | 499 | 929 | 835 | 677 | 655 | 436 | 474 | 416 | 498 | 623 | 800 | 1.026 |
| Equity | 264 | 148 | 400 | 394 | 246 | 246 | 185 | 171 | 87 | 187 | 189 | 351 | 568 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 321 | 351 | 527 | 439 | 431 | 409 | 250 | 303 | 329 | 311 | 435 | 449 | 458 |
| Total debt | 321 | 351 | 527 | 439 | 431 | 409 | 250 | 303 | 329 | 311 | 435 | 449 | 458 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|