| Revenue | DKK 848K | -8% |
| EBITDA | DKK -78K | +84% |
| Net profit | DKK -458K | +42% |
| Total assets | DKK 3,9M | -7% |
| Equity | DKK 3,1M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 336 | 543 | 5.516 | 5.374 | 5.961 | 539 | 671 | 547 | 818 | 619 | 1.820 | 1.588 | 919 | 848 |
| Staff expenses | -290 | -457 | -310 | -301 | -445 | -399 | -362 | -529 | -718 | -767 | -758 | -939 | -1.403 | -926 |
| EBITDA | 46 | 86 | 105 | 208 | 62 | 140 | 309 | 18 | 100 | -149 | 1.062 | 649 | -484 | -78 |
| Depreciation & amort. | -0 | -0 | 9 | 11 | 11 | -12 | -20 | -16 | -16 | -56 | -69 | -80 | -75 | -87 |
| EBIT | 46 | 86 | 97 | 197 | 52 | 128 | 289 | 3 | 85 | -205 | 993 | 569 | -559 | -166 |
| Net financials | -259 | 305 | 653 | 514 | 905 | 441 | -623 | 511 | 491 | 1.377 | -1.304 | 593 | -238 | -293 |
| Profit before tax | -213 | 391 | 750 | 711 | 957 | 569 | -334 | 513 | 576 | 1.172 | -311 | 1.161 | -797 | -459 |
| Tax | -0 | 49 | 189 | 168 | 209 | 126 | -73 | 113 | 127 | 258 | -13 | 208 | -1 | -0 |
| Net profit | -213 | 342 | 561 | 543 | 747 | 443 | -261 | 400 | 448 | 914 | -298 | 953 | -797 | -458 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 863 | 945 | 1.762 | 2.275 | 2.862 | 2.918 | 2.673 | 3.103 | 3.660 | 4.864 | 4.151 | 5.172 | 4.252 | 3.947 |
| Equity | 348 | 594 | 1.059 | 1.602 | 2.250 | 2.591 | 2.227 | 2.521 | 2.861 | 3.665 | 3.367 | 4.320 | 3.524 | 3.065 |
| Long-term debt | 0 | 20 | 0 | 0 | 0 | 86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 515 | 330 | 702 | 671 | 613 | 178 | 446 | 582 | 786 | 1.186 | 784 | 851 | 729 | 881 |
| Total debt | 515 | 350 | 702 | 671 | 613 | 264 | 446 | 582 | 786 | 1.186 | 784 | 851 | 729 | 881 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|