| Revenue | DKK 369K | +215% |
| EBITDA | DKK 309K | +350% |
| Net profit | DKK 302K | +546% |
| Total assets | DKK 5,9M | +1% |
| Equity | DKK 654K | +58% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -309 | 92 | 134 | 139 | 99 | 97 | 58 | 96 | 51 | 96 | 58 | 117 | 369 |
| Staff expenses | -318 | -69 | -102 | -50 | -44 | -52 | -37 | -78 | -59 | -64 | -47 | -48 | -60 |
| EBITDA | 10 | 23 | 32 | 89 | 54 | 45 | 20 | 18 | -8 | 32 | 11 | 69 | 309 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10 | 23 | 32 | 89 | 54 | 45 | 20 | 18 | -8 | 32 | 11 | 69 | 309 |
| Net financials | -15 | -14 | -16 | -15 | -9 | -7 | -5 | -175 | -158 | -80 | -21 | -22 | -8 |
| Profit before tax | 17 | 9 | 16 | 74 | 45 | 38 | 15 | 493 | 24 | -47 | -11 | 47 | 302 |
| Tax | -0 | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 17 | 4 | 16 | 74 | 45 | 38 | 15 | 493 | 24 | -47 | -11 | 47 | 302 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 410 | 323 | 357 | 341 | 359 | 339 | 4.719 | 5.450 | 5.409 | 5.438 | 5.520 | 5.867 | 5.942 |
| Equity | 58 | 62 | 78 | 152 | 198 | 236 | 199 | 637 | 606 | 493 | 425 | 413 | 654 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 4.404 | 4.587 | 4.481 | 4.324 | 4.324 | 4.279 | 4.325 |
| Short-term debt | -351 | 261 | 279 | 189 | 161 | 103 | 117 | 226 | 322 | 621 | 771 | 1.175 | 964 |
| Total debt | -351 | 261 | 279 | 189 | 161 | 103 | 4.521 | 4.812 | 4.803 | 4.945 | 5.095 | 5.455 | 5.289 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|