| Revenue | DKK 1,9M | +33% |
| EBITDA | DKK 656K | +92% |
| Net profit | DKK 427K | +236% |
| Total assets | DKK 2,7M | -9% |
| Equity | DKK 1,1M | +60% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 753 | 603 | 349 | 568 | 941 | 999 | 741 | 982 | 980 | 1.625 | 1.487 | 1.201 | 1.407 | 1.875 |
| Staff expenses | -769 | -828 | -693 | -433 | -400 | -400 | -465 | -602 | -549 | -952 | -1.169 | -976 | -1.064 | -1.219 |
| EBITDA | -186 | -370 | -601 | 43 | 541 | 564 | 276 | 380 | 411 | 673 | 318 | 225 | 342 | 656 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -46 | -103 | -103 | -106 | -109 | -133 | -89 | -94 | -98 | -56 |
| EBIT | -186 | -370 | -601 | 43 | 495 | 461 | 173 | 274 | 302 | 540 | 229 | 131 | 244 | 600 |
| Net financials | -107 | -154 | -164 | -155 | -184 | -178 | -140 | -154 | -113 | -117 | -87 | -96 | -78 | -53 |
| Profit before tax | -293 | -524 | -765 | -112 | 311 | 283 | 33 | 120 | 189 | 423 | 142 | 35 | 166 | 547 |
| Tax | -69 | -36 | -197 | -20 | 96 | 68 | 9 | 29 | 41 | 97 | 32 | 5 | 39 | 120 |
| Net profit | -225 | -487 | -567 | -92 | 215 | 215 | 24 | 91 | 148 | 327 | 111 | 29 | 127 | 427 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.237 | 1.363 | 1.255 | 2.072 | 2.335 | 2.695 | 2.580 | 2.734 | 2.688 | 2.907 | 2.753 | 2.834 | 2.910 | 2.657 |
| Equity | — | 85 | -482 | -575 | -359 | -145 | -121 | -29 | 119 | 445 | 556 | 585 | 712 | 1.139 |
| Long-term debt | 213 | 224 | 236 | 248 | 260 | 382 | 348 | 312 | 325 | 357 | 341 | 351 | 365 | 380 |
| Short-term debt | 1.380 | 1.954 | 2.146 | 2.399 | 2.254 | 2.458 | 2.352 | 2.451 | 2.245 | 2.105 | 1.856 | 1.898 | 1.833 | 1.138 |
| Total debt | 1.593 | 2.178 | 2.381 | 2.647 | 2.695 | 2.840 | 2.701 | 2.763 | 2.569 | 2.462 | 2.197 | 2.249 | 2.198 | 1.518 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|