| Revenue | DKK 1,3M | +35% |
| EBITDA | DKK 983K | +25% |
| Net profit | DKK 441K | +37% |
| Total assets | DKK 2M | +7% |
| Equity | DKK 1,6M | +38% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 95 | 165 | 291 | — | 317 | 181 | 454 | 387 | 395 | 599 | 908 | 963 | 1.299 |
| Staff expenses | -40 | -45 | -2 | -0 | -155 | -119 | -144 | -50 | -16 | -0 | -26 | -21 | -128 |
| EBITDA | 55 | 120 | 289 | 0 | 162 | 62 | 310 | 337 | 379 | 599 | 198 | 784 | 983 |
| Depreciation & amort. | -32 | -5 | -32 | -0 | -32 | -32 | -2 | -4 | -4 | -6 | -0 | -0 | -0 |
| EBIT | 23 | 116 | 257 | 0 | 130 | 30 | 308 | 333 | 374 | 593 | 198 | 784 | 983 |
| Net financials | -24 | -48 | -14 | 0 | -3 | -3 | -0 | -0 | -2 | -1 | -2 | -1 | -3 |
| Profit before tax | -1 | 67 | 243 | 0 | 127 | 27 | 308 | 332 | 372 | 225 | 196 | 493 | 657 |
| Tax | -5 | 18 | 64 | -0 | 17 | 18 | 63 | 78 | 87 | 134 | 131 | 172 | 216 |
| Net profit | 4 | 50 | 178 | 0 | 110 | 9 | 244 | 254 | 286 | 91 | 65 | 321 | 441 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 99 | 246 | 181 | 0 | 126 | 127 | 506 | 595 | 1.240 | 1.791 | 1.952 | 1.905 | 2.039 |
| Equity | -255 | -205 | -27 | 0 | 42 | 51 | 295 | 400 | 685 | 776 | 842 | 1.163 | 1.604 |
| Long-term debt | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 42 | 555 | 1.014 | 1.110 | 742 | 435 |
| Short-term debt | 354 | 449 | 208 | 0 | 85 | 76 | 211 | 153 | 0 | 0 | 0 | 0 | 0 |
| Total debt | 354 | 451 | 208 | 0 | 85 | 76 | 211 | 196 | 555 | 1.014 | 1.110 | 742 | 435 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|