| Revenue | DKK 9K | -108% |
| EBITDA | DKK 9K | +108% |
| Net profit | DKK 13,6M | -27% |
| Total assets | DKK 82,2M | +18% |
| Equity | DKK 78M | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25 | 55 | — | 24.652 | 25.255 | 23.581 | 29.111 | 31.683 | 27.301 | -2 | -96 | 19 | -106 | 9 |
| Staff expenses | -0 | -0 | -0 | -16.491 | -15.915 | -16.445 | -18.790 | -18.749 | -18.456 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 25 | 61 | 0 | 8.161 | 9.340 | 7.100 | 10.321 | 12.696 | 8.804 | -58 | -94 | 19 | -119 | 9 |
| Depreciation & amort. | -0 | -3 | -0 | -456 | -286 | -245 | -186 | -180 | -138 | -21 | -19 | -12 | -8 | -14 |
| EBIT | 25 | 58 | 0 | 7.705 | 9.054 | 6.855 | 10.135 | 12.516 | 8.666 | -79 | -113 | 7 | -127 | -5 |
| Net financials | -4.182 | -2.526 | 0 | 609 | 557 | 460 | 1.107 | 1.333 | 635 | 6.018 | 4.744 | 16.647 | 19.212 | 13.687 |
| Profit before tax | -1.707 | -2.450 | 0 | 8.166 | 9.433 | 7.110 | 11.033 | 13.635 | 9.064 | 5.752 | 4.631 | 16.654 | 19.085 | 13.682 |
| Tax | 73 | 1 | -0 | 2.090 | 2.182 | 1.580 | 2.334 | 3.185 | 1.850 | 322 | -1.034 | 294 | 522 | 55 |
| Net profit | -1.781 | -2.451 | 0 | 6.076 | 7.251 | 5.530 | 8.699 | 10.450 | 7.214 | 5.430 | 5.665 | 16.360 | 18.563 | 13.627 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.374 | 30.193 | 0 | 55.282 | 58.648 | 61.663 | 73.743 | 82.687 | 71.581 | 53.535 | 56.124 | 73.074 | 69.710 | 82.195 |
| Equity | 26.032 | 26.283 | 0 | 29.684 | 34.438 | 37.854 | 40.846 | 46.109 | 47.784 | 52.204 | 55.872 | 70.838 | 66.409 | 78.039 |
| Long-term debt | -518 | -495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.047 |
| Short-term debt | -825 | -3.415 | 0 | 22.127 | 20.471 | 20.190 | 28.488 | 31.128 | 18.800 | 1.331 | 252 | 2.236 | 3.301 | 109 |
| Total debt | -1.343 | -3.910 | 0 | 22.127 | 20.471 | 20.190 | 28.488 | 31.128 | 18.800 | 1.331 | 252 | 2.236 | 3.301 | 4.156 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|