| Revenue | DKK 1,3M | +5% |
| EBITDA | DKK 100K | +2% |
| Net profit | DKK 67K | -1% |
| Total assets | DKK 680K | +11% |
| Equity | DKK 451K | +17% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 524 | 730 | 1.544 | 1.475 | 1.466 | 927 | 789 | 1.101 | 1.030 | 1.287 | 1.846 | 1.582 | 1.263 | 1.329 |
| Staff expenses | -369 | -636 | -1.448 | -1.421 | -1.400 | -840 | -979 | -1.068 | -1.047 | -1.209 | -1.723 | -1.518 | -1.165 | -1.228 |
| EBITDA | 156 | 94 | 96 | 54 | 66 | 88 | -191 | 33 | -16 | 78 | 123 | 64 | 98 | 100 |
| Depreciation & amort. | -0 | -20 | -20 | -25 | -35 | -39 | -45 | -45 | -40 | -30 | -26 | -9 | -9 | -16 |
| EBIT | 156 | 74 | 76 | 29 | 31 | 48 | -235 | -12 | -57 | 48 | 96 | 54 | 89 | 84 |
| Net financials | -1 | -4 | 7 | -15 | -18 | -11 | -16 | -22 | -10 | -11 | -2 | -0 | -2 | 1 |
| Profit before tax | 154 | 70 | 83 | 14 | 13 | 38 | -252 | -34 | -67 | 36 | 94 | 54 | 87 | 86 |
| Tax | 25 | 17 | 20 | 4 | 8 | 4 | -54 | -7 | -14 | 8 | 21 | 12 | 19 | 19 |
| Net profit | 130 | 53 | 62 | 10 | 5 | 34 | -198 | -26 | -52 | 28 | 73 | 42 | 68 | 67 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 462 | 606 | 757 | 1.014 | 896 | 776 | 767 | 855 | 696 | 576 | 599 | 538 | 613 | 680 |
| Equity | 284 | 337 | 400 | 410 | 416 | 450 | 252 | 226 | 173 | 202 | 275 | 317 | 385 | 451 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 176 | 261 | 346 | 588 | 464 | 309 | 515 | 630 | 522 | 374 | 324 | 221 | 229 | 227 |
| Total debt | 176 | 261 | 346 | 588 | 464 | 309 | 515 | 630 | 522 | 374 | 324 | 221 | 229 | 227 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|