| Revenue | DKK 432K | +50% |
| EBITDA | DKK 62K | +137% |
| Net profit | DKK 58K | +135% |
| Total assets | DKK 1,7M | -18% |
| Equity | DKK 1,7M | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 878 | 639 | 537 | 561 | 694 | 632 | 1.126 | 846 | 540 | 786 | 655 | 288 | 432 |
| Staff expenses | -644 | -534 | -582 | -582 | -542 | -414 | -589 | -838 | -540 | -584 | -543 | -452 | -371 |
| EBITDA | 234 | 105 | -46 | -21 | 152 | 218 | 537 | 8 | -1 | 202 | 111 | -164 | 62 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 234 | 105 | -46 | -21 | 152 | 218 | 537 | 8 | -1 | 202 | 111 | -164 | 62 |
| Net financials | 7 | 13 | 14 | 12 | 12 | 12 | 6 | -8 | -17 | -15 | -15 | -4 | -4 |
| Profit before tax | 241 | 118 | -17 | -7 | 164 | 230 | 543 | 0 | -18 | 187 | 96 | -168 | 58 |
| Tax | 61 | 32 | 7 | 1 | 37 | 53 | 123 | 0 | -4 | 42 | 21 | -1 | -0 |
| Net profit | 181 | 86 | -24 | -8 | 127 | 177 | 420 | 0 | -14 | 145 | 75 | -167 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.028 | 1.962 | 1.937 | 1.896 | 1.986 | 2.330 | 2.776 | 2.509 | 2.326 | 2.382 | 2.315 | 2.133 | 1.738 |
| Equity | 1.721 | 1.735 | 1.639 | 1.559 | 1.686 | 1.790 | 2.139 | 2.067 | 1.981 | 2.054 | 2.057 | 1.817 | 1.672 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 307 | 226 | 298 | 337 | 300 | 540 | 637 | 442 | 345 | 328 | 258 | 315 | 66 |
| Total debt | 307 | 226 | 298 | 337 | 300 | 540 | 637 | 442 | 345 | 328 | 258 | 315 | 66 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2003 | |
| Individual | 25.0% | 25.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Fritjof Dittmann | Audit | 0 companies |