| Revenue | DKK -870K | +74% |
| EBITDA | DKK -1,2M | -20% |
| Net profit | DKK 4,7M | -28% |
| Total assets | DKK 100,2M | +2% |
| Equity | DKK 97M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.684 | 623 | 4 | -39 | 6.015 | 4.180 | 3.476 | 3.117 | 446 | -95 | -706 | -653 | -500 | -870 |
| Staff expenses | -802 | -500 | -1.291 | -680 | -427 | -812 | -923 | -826 | -798 | -676 | -943 | -681 | -501 | -332 |
| EBITDA | 1.882 | 123 | -1.287 | -719 | 5.587 | 3.368 | 2.554 | 1.991 | -351 | -771 | -1.650 | -1.334 | -1.001 | -1.202 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1 | -24 | -78 | -24 | -24 | -24 | -24 | -12 | -0 | -0 |
| EBIT | 1.882 | 123 | -1.287 | -719 | 5.586 | 3.344 | 2.475 | 1.967 | -375 | -795 | -1.674 | -1.346 | -1.001 | -1.202 |
| Net financials | 7.852 | 2.620 | 8.624 | 4.244 | 1.821 | 3.964 | 4.266 | 4.181 | 2.360 | 5.203 | 8.965 | 8.660 | 8.105 | 6.328 |
| Profit before tax | 9.734 | 2.743 | 7.337 | 3.525 | 7.407 | 7.308 | 6.741 | 6.147 | 1.985 | 4.408 | 7.292 | 7.314 | 7.104 | 5.125 |
| Tax | 2.617 | 304 | 2.055 | -59 | 1.851 | 1.267 | 1.107 | 974 | -45 | 439 | -394 | 465 | 633 | 437 |
| Net profit | 7.117 | 2.439 | 5.282 | 3.584 | 5.556 | 6.041 | 5.633 | 5.173 | 2.030 | 3.969 | 7.686 | 6.849 | 6.472 | 4.688 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48.527 | 49.604 | 58.249 | 60.147 | 72.161 | 71.425 | 72.398 | 79.759 | 77.969 | 88.734 | 88.965 | 94.676 | 98.057 | 100.218 |
| Equity | 44.285 | 46.624 | 51.806 | 55.290 | 60.746 | 63.787 | 67.420 | 72.533 | 74.503 | 78.412 | 86.038 | 89.887 | 94.358 | 97.047 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 941 | 724 | 0 | 0 | 0 | 549 | 386 |
| Short-term debt | 619 | 83 | 76 | 237 | 8.877 | 5.257 | 2.624 | 4.252 | 850 | 8.586 | 1.347 | 3.364 | 1.878 | 1.646 |
| Total debt | 619 | 83 | 76 | 237 | 8.877 | 5.257 | 2.624 | 5.193 | 1.575 | 8.586 | 1.347 | 3.364 | 2.427 | 2.031 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|