| Revenue | DKK 1,3M | +27% |
| EBITDA | DKK 372K | +1697% |
| Net profit | DKK 263K | +750% |
| Total assets | DKK 1,9M | +21% |
| Equity | DKK 885K | +42% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 390 | 81 | 485 | 705 | 464 | 982 | 1.744 | 743 | 1.291 | 1.064 | 1.470 | 1.058 | 1.338 |
| Staff expenses | -145 | -289 | -625 | -486 | -595 | -604 | -936 | -1.044 | -1.024 | -1.029 | -1.014 | -1.081 | -967 |
| EBITDA | 245 | -207 | -140 | 243 | -131 | 378 | 808 | -302 | 267 | 35 | 456 | -23 | 372 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -4 | -13 | -21 | -24 | -26 | -26 | -26 | -22 | -19 |
| EBIT | 245 | -207 | -140 | 240 | -136 | 365 | 787 | -326 | 241 | 8 | 430 | -45 | 353 |
| Net financials | -14 | 25 | 2 | -2 | -15 | -6 | -1 | -2 | -20 | -11 | -287 | -2 | -5 |
| Profit before tax | 231 | -182 | -137 | 239 | -99 | 359 | 786 | -327 | 221 | -3 | 143 | -47 | 348 |
| Tax | 77 | -0 | 10 | 12 | 26 | 86 | 177 | -59 | 51 | 3 | 37 | -7 | 85 |
| Net profit | 154 | -182 | -147 | 227 | -125 | 273 | 609 | -268 | 170 | -6 | 106 | -40 | 263 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 641 | 229 | 93 | 383 | 307 | 908 | 1.744 | 1.101 | 1.359 | 1.546 | 1.854 | 1.536 | 1.855 |
| Equity | 463 | -19 | -166 | 61 | -64 | 209 | 818 | 442 | 612 | 556 | 662 | 622 | 885 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 177 | 248 | 259 | 322 | 370 | 695 | 919 | 659 | 747 | 990 | 1.182 | 911 | 964 |
| Total debt | 177 | 248 | 259 | 322 | 370 | 695 | 919 | 659 | 747 | 990 | 1.182 | 911 | 964 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2002 | |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|