| Revenue | DKK 7,3M | +42% |
| EBITDA | DKK -62K | -104% |
| Net profit | DKK 450K | -81% |
| Total assets | DKK 23,6M | -2% |
| Equity | DKK 23,2M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.136 | 1.561 | 1.818 | 2.644 | 3.960 | 3.274 | 1.280 | 4.410 | 1.199 | 2.672 | 3.960 | 3.672 | 5.168 | 7.314 |
| Staff expenses | -800 | -1.239 | -1.284 | -1.026 | -2.476 | -954 | -1.261 | -1.738 | -1.691 | -3.230 | -2.622 | -2.580 | -3.623 | -7.376 |
| EBITDA | 264 | 124 | 400 | 1.425 | 1.484 | 2.320 | 19 | 2.672 | -492 | -558 | 1.338 | 1.093 | 1.546 | -62 |
| Depreciation & amort. | 13 | -20 | -20 | -21 | -24 | -16 | -23 | -19 | -13 | -10 | -10 | -22 | -40 | -37 |
| EBIT | 251 | 103 | 380 | 1.404 | 1.460 | 2.304 | -4 | 2.653 | -505 | -568 | 1.327 | 1.070 | 1.506 | -99 |
| Net financials | 1.412 | 1.971 | 2.375 | 256 | 12 | -57 | -1.509 | 104 | 36 | 1.283 | -1.296 | 823 | 1.594 | 642 |
| Profit before tax | 1.663 | 2.075 | 2.755 | 1.660 | 2.230 | 2.667 | -751 | 4.566 | -469 | 716 | 31 | 1.894 | 3.100 | 543 |
| Tax | 382 | 541 | 682 | 388 | 463 | 581 | -182 | 980 | -84 | 188 | -104 | 482 | 677 | 93 |
| Net profit | 1.281 | 1.534 | 2.072 | 1.271 | 1.767 | 2.085 | -568 | 3.586 | -385 | 528 | 134 | 1.412 | 2.423 | 450 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.666 | 11.992 | 14.334 | 15.792 | 17.192 | 19.175 | 18.743 | 20.760 | 19.975 | 20.435 | 20.583 | 21.853 | 24.140 | 23.588 |
| Equity | 10.312 | 11.749 | 13.723 | 14.895 | 16.560 | 18.542 | 17.868 | 19.380 | 18.884 | 19.298 | 19.318 | 20.613 | 22.914 | 23.228 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 353 | 239 | 607 | 895 | 631 | 633 | 839 | 1.380 | 1.091 | 1.137 | 1.264 | 1.239 | 1.222 | 356 |
| Total debt | 353 | 239 | 607 | 895 | 631 | 633 | 839 | 1.380 | 1.091 | 1.137 | 1.264 | 1.239 | 1.222 | 356 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|