| Revenue | DKK 104K | +42% |
| EBITDA | DKK 52K | +258% |
| Net profit | DKK 48K | +235% |
| Total assets | DKK 168K | +65% |
| Equity | DKK 111K | +76% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 57 | 47 | 131 | 218 | 472 | — | 375 | 180 | 27 | 138 | 101 | 73 | 104 |
| Staff expenses | -43 | -45 | -91 | -303 | -364 | -0 | -333 | -173 | -161 | -62 | -3 | -106 | -52 |
| EBITDA | 14 | 2 | 40 | -85 | 108 | 0 | 42 | 7 | -134 | 76 | 98 | -33 | 52 |
| Depreciation & amort. | -9 | -12 | -12 | -7 | -6 | -0 | -5 | -8 | -8 | -8 | -8 | -2 | -3 |
| EBIT | 6 | -10 | 28 | -92 | 102 | 0 | 36 | -1 | -142 | 69 | 90 | -35 | 49 |
| Net financials | -2 | -1 | -1 | -2 | -3 | 0 | -6 | -6 | -7 | -4 | -3 | -1 | -1 |
| Profit before tax | 3 | -10 | 27 | -94 | 99 | 0 | 30 | -6 | -149 | 65 | 87 | -36 | 48 |
| Tax | 1 | -3 | 7 | -20 | 22 | -0 | 11 | -0 | 13 | -0 | -0 | -0 | -0 |
| Net profit | 3 | -8 | 20 | -74 | 77 | 0 | 20 | -6 | -161 | 65 | 87 | -36 | 48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 147 | 173 | 227 | 151 | 314 | 0 | 333 | 256 | 229 | 167 | 132 | 102 | 168 |
| Equity | 119 | 111 | 131 | 57 | 134 | 0 | 115 | 109 | -53 | 12 | 99 | 63 | 111 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28 | 63 | 95 | 94 | 179 | 0 | 218 | 147 | 282 | 155 | 33 | 39 | 57 |
| Total debt | 28 | 63 | 95 | 94 | 179 | 0 | 218 | 147 | 282 | 155 | 33 | 39 | 57 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|