| Revenue | DKK 4M | +64% |
| EBITDA | DKK 1,9M | +309% |
| Net profit | DKK 1,4M | +127% |
| Total assets | DKK 3,9M | -8% |
| Equity | DKK 2,9M | +100% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.967 | — | — | 4.489 | 4.378 | 6.222 | 6.283 | 4.503 | 5.108 | 2.446 | 1.937 | 2.425 | 3.986 |
| Staff expenses | -1.709 | -1.849 | -2.635 | -3.247 | -5.089 | -6.069 | -6.895 | -6.444 | -4.334 | -1.985 | -2.025 | -1.963 | -2.093 |
| EBITDA | -1.116 | 941 | 731 | 1.242 | -712 | 154 | -612 | -1.941 | 774 | 461 | -88 | 462 | 1.893 |
| Depreciation & amort. | -71 | -38 | -16 | -47 | -47 | -47 | -47 | -31 | -150 | -150 | -1 | -8 | -8 |
| EBIT | -1.187 | 904 | 715 | 1.195 | -759 | 107 | -659 | -1.972 | 624 | 311 | -89 | 454 | 1.885 |
| Net financials | -60 | 53 | 173 | 33 | -207 | -1.217 | -181 | -25 | -220 | -42 | -23 | -17 | -16 |
| Profit before tax | -1.181 | 957 | 889 | 1.228 | -966 | -1.111 | -841 | -1.997 | 404 | 269 | -112 | 437 | 1.869 |
| Tax | -299 | 227 | 217 | 290 | -162 | 25 | -137 | 2 | 82 | -56 | -24 | -199 | 421 |
| Net profit | -882 | 730 | 671 | 937 | -804 | -1.136 | -703 | -1.998 | 322 | 325 | -88 | 637 | 1.448 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | -4.338 | 4.775 | 5.392 | 6.773 | 5.715 | 5.676 | 4.486 | 2.422 | 3.229 | 4.237 | 4.020 | 4.261 | 3.925 |
| Equity | 3.161 | 3.795 | 4.367 | 5.205 | 4.299 | 3.060 | 2.251 | 252 | 575 | 899 | 811 | 1.448 | 2.896 |
| Long-term debt | -65 | 0 | 305 | 214 | 162 | 105 | 50 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.099 | 962 | 688 | 1.313 | 1.254 | 2.511 | 2.185 | 2.169 | 2.654 | 3.338 | 3.209 | 2.813 | 1.029 |
| Total debt | -1.164 | 962 | 993 | 1.527 | 1.416 | 2.616 | 2.235 | 2.169 | 2.654 | 3.338 | 3.209 | 2.813 | 1.029 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|