| Revenue | DKK 3,8M | +64% |
| EBITDA | DKK 1,2M | +106% |
| Net profit | DKK 151K | -73% |
| Total assets | DKK 8,5M | +8% |
| Equity | DKK 7,6M | +0% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.587 | 3.682 | 1.316 | 2.892 | 1.043 | 3.557 | 3.769 | 2.331 | 578 | 3.761 | 2.716 | 2.324 | 3.806 |
| Staff expenses | -928 | -1.993 | -1.040 | -1.748 | -1.072 | -2.754 | -3.120 | -2.283 | -1.038 | -1.750 | -1.694 | -1.723 | -2.570 |
| EBITDA | 659 | 1.689 | 276 | 1.144 | -29 | 803 | 648 | 49 | -460 | 2.010 | 1.022 | 600 | 1.236 |
| Depreciation & amort. | -7 | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 652 | 1.685 | 272 | 1.144 | -29 | 803 | 648 | 49 | -460 | 2.010 | 1.022 | 600 | 1.236 |
| Net financials | -991 | -1.273 | -1.669 | -53 | -145 | -95 | 520 | 400 | 948 | 477 | 186 | 121 | -790 |
| Profit before tax | -339 | 412 | -1.396 | 1.091 | -175 | 708 | 1.169 | 449 | 488 | 2.487 | 1.208 | 721 | 446 |
| Tax | 187 | 434 | 83 | 271 | -3 | 182 | 146 | 14 | -95 | 448 | 234 | 151 | 295 |
| Net profit | -526 | -22 | -1.480 | 821 | -172 | 526 | 1.023 | 434 | 583 | 2.040 | 974 | 570 | 151 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.242 | 4.759 | 2.328 | 3.317 | 2.603 | 3.337 | 4.207 | 4.840 | 5.130 | 7.307 | 7.709 | 7.922 | 8.529 |
| Equity | 3.594 | 3.475 | 1.776 | 2.497 | 2.150 | 2.573 | 3.490 | 3.816 | 4.288 | 6.215 | 7.074 | 7.526 | 7.555 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 648 | 1.284 | 553 | 820 | 453 | 764 | 718 | 1.025 | 842 | 1.093 | 635 | 396 | 974 |
| Total debt | 648 | 1.284 | 553 | 820 | 453 | 764 | 718 | 1.025 | 842 | 1.093 | 635 | 396 | 974 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2004 | |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|