| Revenue | DKK 720K | +147% |
| EBITDA | DKK 182K | +806% |
| Net profit | DKK 105K | +300% |
| Total assets | DKK 1,8M | +31% |
| Equity | DKK 611K | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 180 | 321 | 393 | 467 | 617 | 589 | 729 | 548 | 865 | 661 | 558 | 291 | 720 |
| Staff expenses | -0 | -0 | -160 | -440 | -484 | -507 | -463 | -545 | -462 | -388 | -525 | -317 | -537 |
| EBITDA | 180 | 321 | 232 | 27 | 134 | 83 | 266 | 3 | 403 | 274 | 33 | -26 | 182 |
| Depreciation & amort. | -2 | -7 | -12 | -19 | -29 | -27 | -18 | -21 | -27 | -27 | -27 | -22 | -7 |
| EBIT | 179 | 314 | 220 | 8 | 105 | 56 | 249 | -18 | 375 | 246 | 6 | -48 | 175 |
| Net financials | -30 | -47 | -36 | -4 | -25 | -14 | -6 | -11 | -12 | -13 | -11 | -13 | -12 |
| Profit before tax | 148 | 267 | 185 | 4 | 80 | 42 | 243 | -29 | 363 | 233 | -5 | -61 | 163 |
| Tax | 37 | 69 | 46 | 1 | 18 | 9 | 54 | -6 | 81 | 55 | 4 | -8 | 58 |
| Net profit | 111 | 199 | 139 | 2 | 63 | 33 | 189 | -24 | 283 | 178 | -9 | -53 | 105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 556 | 870 | 762 | 927 | 923 | 1.148 | 949 | 1.319 | 1.581 | 1.658 | 1.464 | 1.410 | 1.850 |
| Equity | -195 | 4 | 143 | 145 | 208 | 241 | 430 | 406 | 688 | 867 | 758 | 606 | 611 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 751 | 865 | 618 | 779 | 702 | 899 | 497 | 897 | 880 | 784 | 699 | 804 | 1.239 |
| Total debt | 751 | 865 | 618 | 779 | 702 | 899 | 497 | 897 | 880 | 784 | 699 | 804 | 1.239 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|