| Revenue | DKK 3,5M | +3% |
| EBITDA | DKK -119K | +32% |
| Net profit | DKK -137K | +19% |
| Total assets | DKK 1,5M | -35% |
| Equity | DKK 508K | -35% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.775 | 2.471 | 3.032 | 2.499 | 2.611 | 3.443 | 2.630 | 2.561 | 3.150 | 3.489 | 3.253 | 3.291 | 3.456 | 3.544 |
| Staff expenses | -1.603 | -2.041 | -2.362 | -2.319 | -2.319 | -3.063 | -2.309 | -2.471 | -2.760 | -3.007 | -3.043 | -3.106 | -3.632 | -3.663 |
| EBITDA | 157 | 422 | 651 | 179 | 257 | 380 | 321 | 91 | 389 | 483 | 210 | 184 | -176 | -119 |
| Depreciation & amort. | -0 | -0 | -0 | -15 | -11 | -1 | -3 | -37 | -51 | -51 | -50 | -55 | -34 | -20 |
| EBIT | 157 | 422 | 651 | 165 | 246 | 378 | 319 | 54 | 338 | 432 | 160 | 130 | -210 | -139 |
| Net financials | -5 | -6 | -10 | 8 | 18 | -698 | -194 | -9 | -17 | -16 | -19 | -5 | -6 | 2 |
| Profit before tax | 152 | 416 | 642 | 172 | 264 | -320 | 125 | 45 | 322 | 416 | 142 | 124 | -216 | -137 |
| Tax | 44 | 112 | 164 | 45 | 57 | 87 | -113 | 19 | 75 | 97 | 35 | 31 | -47 | -0 |
| Net profit | 108 | 304 | 478 | 127 | 206 | -407 | 238 | 26 | 247 | 319 | 107 | 93 | -169 | -137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 938 | 1.603 | 2.250 | 2.035 | 2.223 | 2.497 | 1.828 | 1.965 | 2.578 | 2.643 | 2.181 | 2.247 | 2.314 | 1.507 |
| Equity | — | 708 | 1.088 | 1.115 | 1.220 | 710 | 842 | 761 | 897 | 1.103 | 1.095 | 1.070 | 779 | 508 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 512 | 1.011 | 1.162 | 920 | 1.002 | 1.124 | 986 | 1.204 | 1.664 | 1.541 | 1.086 | 1.177 | 1.535 | 1.000 |
| Total debt | 512 | 1.011 | 1.162 | 920 | 1.002 | 1.124 | 986 | 1.204 | 1.681 | 1.541 | 1.086 | 1.177 | 1.535 | 1.000 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|