| Revenue | DKK 1,5M | -57% |
| EBITDA | DKK -315K | -118% |
| Net profit | DKK 4,6M | -20% |
| Total assets | DKK 48,7M | +8% |
| Equity | DKK 47,7M | +9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 731 | 946 | 1.290 | 2.370 | 1.501 | 1.254 | 1.849 | 1.101 | 1.426 | 2.467 | 856 | 3.442 | 1.492 |
| Staff expenses | -965 | -965 | -965 | -977 | -1.690 | -1.716 | -1.760 | -1.733 | -1.799 | -1.860 | -1.736 | -1.738 | -1.807 |
| EBITDA | -234 | -19 | 325 | 1.392 | -190 | -462 | 88 | -633 | -373 | 607 | -879 | 1.705 | -315 |
| Depreciation & amort. | -88 | -64 | -64 | -58 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -22 | -24 |
| EBIT | -322 | -83 | 261 | 1.334 | -190 | -462 | 88 | -633 | -373 | 607 | -879 | 1.683 | -338 |
| Net financials | 1.074 | 1.692 | 822 | 4.884 | 4.771 | 10.547 | 4.976 | 5.578 | 9.728 | 6.143 | 2.929 | 4.820 | 5.200 |
| Profit before tax | 753 | 1.610 | 1.074 | 6.218 | 4.581 | 10.085 | 5.065 | 4.946 | 9.355 | 6.749 | 2.050 | 6.503 | 4.862 |
| Tax | -30 | 106 | 61 | 418 | -5 | -7 | -52 | 92 | 190 | 562 | -218 | 773 | 302 |
| Net profit | 782 | 1.503 | 1.013 | 5.800 | 4.586 | 10.091 | 5.117 | 4.854 | 9.165 | 6.187 | 2.268 | 5.730 | 4.560 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.458 | 5.824 | 6.331 | 12.705 | 16.190 | 24.846 | 29.393 | 32.619 | 42.473 | 43.798 | 41.492 | 45.229 | 48.720 |
| Equity | 4.033 | 5.336 | 6.149 | 11.749 | 15.835 | 24.426 | 29.043 | 31.897 | 41.063 | 42.250 | 40.518 | 43.747 | 47.707 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 425 | 477 | 176 | 957 | 355 | 420 | 350 | 721 | 1.410 | 1.548 | 974 | 1.471 | 1.007 |
| Total debt | 425 | 477 | 176 | 957 | 355 | 420 | 350 | 721 | 1.410 | 1.548 | 974 | 1.471 | 1.007 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2022 | |
| Individual | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|