| Revenue | DKK 2,6M | -3% |
| EBITDA | DKK 1,1M | +57% |
| Net profit | DKK 806K | +59% |
| Total assets | DKK 5M | +11% |
| Equity | DKK 3,4M | +10% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 274 | 213 | 780 | 1.488 | 939 | 905 | 871 | 666 | 1.497 | 2.318 | 1.638 | 2.677 | 2.606 |
| Staff expenses | -0 | -92 | -82 | -459 | -800 | -817 | -430 | -502 | -449 | -562 | -1.110 | -1.231 | -1.270 | -1.433 |
| EBITDA | -6 | 181 | 131 | 321 | 688 | 122 | 475 | 369 | 217 | 936 | 1.208 | 407 | 724 | 1.140 |
| Depreciation & amort. | -0 | -0 | -0 | -3 | -10 | -10 | -10 | -11 | -14 | -6 | -45 | -96 | -74 | -79 |
| EBIT | -6 | 181 | 131 | 318 | 678 | 112 | 465 | 358 | 204 | 929 | 1.163 | 311 | 651 | 1.060 |
| Net financials | -39 | 1 | 0 | 4 | -5 | 6 | 5 | -1 | -1 | -7 | -5 | -2 | 3 | -22 |
| Profit before tax | -45 | 183 | 131 | 322 | 673 | 118 | 469 | 357 | 202 | 922 | 1.158 | 309 | 654 | 1.038 |
| Tax | -0 | 41 | 33 | 77 | 149 | 28 | 106 | 80 | 45 | 217 | 247 | 71 | 146 | 232 |
| Net profit | -45 | 141 | 98 | 245 | 524 | 91 | 363 | 277 | 157 | 705 | 912 | 239 | 508 | 806 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 225 | 350 | 478 | 1.021 | 2.192 | 1.693 | 2.045 | 2.459 | 2.118 | 3.894 | 3.676 | 3.779 | 4.455 | 4.952 |
| Equity | 32 | 173 | 272 | 517 | 1.041 | 1.131 | 1.495 | 1.664 | 1.710 | 2.302 | 2.713 | 2.834 | 3.104 | 3.410 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 192 | 176 | 206 | 504 | 1.136 | 538 | 519 | 750 | 349 | 1.521 | 864 | 858 | 1.335 | 1.521 |
| Total debt | 192 | 176 | 206 | 504 | 1.136 | 538 | 519 | 750 | 349 | 1.521 | 864 | 858 | 1.335 | 1.521 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|