| Revenue | DKK 250K | +83% |
| EBITDA | DKK -300K | +50% |
| Net profit | DKK 27K | -97% |
| Total assets | DKK 8,6M | -12% |
| Equity | DKK 8,3M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 772 | 652 | 1.017 | 1.500 | 1.522 | 1.455 | -2 | 177 | 302 | 307 | 318 | 349 | 136 | 250 |
| Staff expenses | -252 | -619 | -497 | -805 | -805 | -488 | -215 | -575 | -550 | -489 | -512 | -586 | -690 | -550 |
| EBITDA | 531 | 34 | 520 | 695 | 963 | 966 | -217 | -398 | -248 | -182 | -194 | -237 | -603 | -300 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -24 | -41 | -41 | -41 | -41 | -17 | -0 | -0 | -0 | -0 |
| EBIT | 531 | 34 | 520 | 695 | 940 | 926 | -257 | -439 | -289 | -199 | -194 | -237 | -603 | -300 |
| Net financials | 562 | 512 | 689 | 275 | 406 | -315 | 147 | 1.079 | -968 | 1.364 | -531 | 1.043 | 1.745 | 381 |
| Profit before tax | 1.093 | 545 | 1.210 | 970 | 1.346 | 611 | -110 | 640 | -1.257 | 1.165 | -725 | 808 | 1.142 | 81 |
| Tax | 168 | 38 | 223 | 187 | 292 | 248 | -93 | 123 | -298 | 205 | -250 | 154 | 197 | 53 |
| Net profit | 925 | 508 | 986 | 783 | 1.054 | 363 | -17 | 518 | -959 | 959 | -475 | 654 | 944 | 27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.240 | 4.632 | 5.622 | 6.492 | 7.391 | 7.571 | 7.145 | 7.686 | 6.786 | 7.863 | 7.730 | 8.569 | 9.724 | 8.557 |
| Equity | — | 4.446 | 5.108 | 5.841 | 6.844 | 7.155 | 7.085 | 7.549 | 6.535 | 7.438 | 6.906 | 7.501 | 8.384 | 8.343 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.240 | 0 |
| Short-term debt | 227 | 186 | 514 | 651 | 541 | 410 | 60 | 137 | 251 | 425 | 824 | 1.064 | 100 | 214 |
| Total debt | 227 | 186 | 514 | 651 | 541 | 410 | 60 | 137 | 251 | 425 | 824 | 1.064 | 1.340 | 214 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|