| Revenue | DKK 3,2M | +646% |
| EBITDA | DKK 2,6M | +1352% |
| Net profit | DKK 2,2M | +1150% |
| Total assets | DKK 4,6M | +71% |
| Equity | DKK 4,2M | +97% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.484 | 1.774 | 509 | 1.050 | 615 | 788 | 661 | 572 | 954 | 1.975 | 1.067 | 430 | 3.205 |
| Staff expenses | -790 | -860 | -736 | -619 | -586 | -573 | -661 | -725 | -658 | -607 | -554 | -633 | -642 |
| EBITDA | 694 | 914 | -227 | 431 | 29 | 215 | -1 | -153 | 296 | 1.367 | 513 | -204 | 2.552 |
| Depreciation & amort. | -47 | 52 | 50 | -30 | -32 | -30 | -26 | -18 | -23 | -32 | -22 | -20 | -69 |
| EBIT | 647 | 862 | -277 | 401 | -4 | 185 | -27 | -170 | 272 | 1.335 | 491 | -224 | 2.483 |
| Net financials | 1 | -49 | 31 | 63 | -187 | -34 | -136 | -69 | -56 | -246 | 73 | -36 | 342 |
| Profit before tax | 648 | 813 | -246 | 463 | -191 | 152 | -163 | -239 | 217 | 1.089 | 564 | -260 | 2.826 |
| Tax | 178 | 219 | -38 | 139 | 454 | -0 | 36 | -0 | -0 | -168 | 130 | -50 | 622 |
| Net profit | 470 | 594 | -208 | 324 | -644 | 152 | -199 | -239 | 217 | 1.258 | 434 | -210 | 2.204 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.964 | 2.509 | 2.093 | 2.276 | 1.616 | 1.647 | 1.367 | 992 | 1.665 | 2.694 | 3.115 | 2.701 | 4.629 |
| Equity | 1.785 | 2.283 | 1.978 | 2.202 | 1.457 | 1.548 | 1.244 | 896 | 1.003 | 2.147 | 2.467 | 2.139 | 4.221 |
| Long-term debt | -12 | -12 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 179 | 226 | 116 | 73 | 159 | 99 | 124 | 95 | 662 | 547 | 648 | 562 | 408 |
| Total debt | 179 | 226 | 116 | 73 | 159 | 99 | 124 | 95 | 662 | 547 | 648 | 562 | 408 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 33.3% | 33.3% | 2003 |
| Person | Role here | Other companies |
|---|