| Revenue | DKK 998K | +102% |
| EBITDA | DKK 303K | +203% |
| Net profit | DKK 594K | +277% |
| Total assets | DKK 8,6M | +8% |
| Equity | DKK 8,2M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 428 | 323 | 337 | 153 | 342 | 892 | 495 | 181 | 290 | 288 | 794 | 495 | 998 |
| Staff expenses | -399 | -419 | -422 | -442 | -440 | -446 | -470 | -455 | -483 | -206 | -944 | -789 | -696 |
| EBITDA | 29 | -96 | -85 | -290 | -117 | 446 | 25 | -274 | -193 | 83 | -150 | -294 | 303 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -2 | -12 | -12 | -12 | -12 | -0 | -0 | -0 |
| EBIT | 29 | -96 | -85 | -290 | -117 | 444 | 13 | -287 | -206 | 70 | -150 | -294 | 303 |
| Net financials | 13 | 99 | 139 | 85 | 90 | -4 | 102 | 90 | 83 | 7.733 | -32 | -65 | 436 |
| Profit before tax | 42 | 4 | 54 | -205 | -27 | 440 | 115 | -197 | -122 | 7.803 | -182 | -359 | 738 |
| Tax | 8 | -9 | -17 | -63 | -26 | 99 | 5 | -62 | -44 | 21 | -80 | -23 | 144 |
| Net profit | 34 | 13 | 71 | -142 | -1 | 341 | 110 | -135 | -79 | 7.782 | -103 | -336 | 594 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 306 | 296 | 483 | 290 | 290 | 716 | 766 | 546 | 559 | 8.204 | 8.416 | 8.002 | 8.628 |
| Equity | — | 198 | 269 | 127 | 126 | 468 | 578 | 443 | 403 | 8.128 | 7.968 | 7.632 | 8.226 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 121 | 98 | 214 | 163 | 164 | 248 | 187 | 102 | 155 | 75 | 448 | 370 | 402 |
| Total debt | 121 | 98 | 214 | 163 | 164 | 248 | 187 | 102 | 155 | 75 | 448 | 370 | 402 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|