| Revenue | DKK 1,2M | +19% |
| EBITDA | DKK 668K | +91% |
| Net profit | DKK 2,5M | +13% |
| Total assets | DKK 9,5M | +45% |
| Equity | DKK 8M | +41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 600 | 612 | 296 | 556 | 1.106 | 891 | 567 | 471 | 1.212 | 1.290 | 1.324 | 1.226 | 1.040 | 1.237 |
| Staff expenses | -293 | -294 | -291 | -332 | -469 | -514 | -498 | -471 | -608 | -527 | -567 | -693 | -691 | -569 |
| EBITDA | 307 | 319 | 6 | 224 | 638 | 377 | 68 | -1 | 604 | 763 | 757 | 532 | 349 | 668 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -3 | -3 | -3 | -3 | -1 | -0 | -0 |
| EBIT | 307 | 319 | 6 | 224 | 638 | 377 | 66 | -4 | 600 | 760 | 754 | 531 | 349 | 668 |
| Net financials | -275 | 204 | 72 | 46 | -178 | 326 | 102 | -488 | 228 | 476 | -102 | -222 | 2.513 | 2.502 |
| Profit before tax | 32 | 522 | 78 | 270 | 459 | 702 | 168 | -492 | 828 | 1.236 | 652 | 309 | 2.863 | 3.170 |
| Tax | 16 | 79 | 11 | 53 | 104 | 81 | 9 | -2 | 24 | 213 | 137 | 86 | 678 | 701 |
| Net profit | 16 | 443 | 67 | 217 | 355 | 621 | 159 | -489 | 804 | 1.023 | 515 | 224 | 2.184 | 2.469 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 795 | 1.129 | 1.112 | 1.308 | 1.762 | 2.312 | 2.271 | 1.656 | 2.479 | 3.658 | 4.060 | 4.119 | 6.560 | 9.518 |
| Equity | 450 | 844 | 863 | 1.032 | 1.337 | 1.907 | 2.014 | 1.472 | 2.222 | 3.189 | 3.505 | 3.603 | 5.638 | 7.957 |
| Long-term debt | 16 | 79 | 11 | 53 | 105 | 83 | 13 | 0 | 23 | 214 | 117 | 69 | 651 | 703 |
| Short-term debt | 329 | 205 | 239 | 223 | 321 | 322 | 243 | 184 | 232 | 253 | 439 | 447 | 272 | 859 |
| Total debt | 345 | 284 | 249 | 276 | 425 | 405 | 256 | 184 | 255 | 467 | 555 | 516 | 922 | 1.561 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|