| Revenue | DKK 693K | +74% |
| EBITDA | DKK -91K | +77% |
| Net profit | DKK 1,9M | +3244% |
| Total assets | DKK 17M | +21% |
| Equity | DKK 10,6M | +21% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.442 | 1.937 | 1.902 | 1.185 | 1.314 | 1.460 | 1.370 | 1.104 | 598 | 348 | 719 | 399 | 693 |
| Staff expenses | -651 | -632 | -781 | -801 | -784 | -784 | -782 | -783 | -769 | -784 | -790 | -786 | -783 |
| EBITDA | 561 | 1.305 | 1.122 | 383 | 531 | 677 | 587 | 321 | -171 | -436 | -71 | -388 | -91 |
| Depreciation & amort. | -30 | -23 | -21 | -23 | -23 | -10 | -20 | -24 | -21 | -11 | -10 | -6 | -0 |
| EBIT | 531 | 1.282 | 1.101 | 360 | 508 | 666 | 567 | 297 | -192 | -447 | -81 | -394 | -91 |
| Net financials | 244 | 26 | -488 | 487 | 397 | 473 | -955 | 1.373 | 1.744 | 799 | -249 | 332 | 2.456 |
| Profit before tax | 760 | 1.308 | 613 | 847 | 905 | 1.139 | -388 | 1.670 | 1.552 | 352 | -330 | -62 | 2.366 |
| Tax | 190 | 412 | 178 | 114 | 137 | 141 | -91 | 373 | 336 | 73 | 18 | -0 | 422 |
| Net profit | 570 | 896 | 435 | 734 | 768 | 998 | -297 | 1.297 | 1.216 | 278 | -348 | -62 | 1.944 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.184 | 5.361 | 5.576 | 6.119 | 6.782 | 7.948 | 7.728 | 9.056 | 12.650 | 15.107 | 13.535 | 14.056 | 16.965 |
| Equity | 4.007 | 4.806 | 5.143 | 5.777 | 6.444 | 7.339 | 6.936 | 8.125 | 9.230 | 9.395 | 8.933 | 8.753 | 10.575 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 0 | 0 | 0 |
| Short-term debt | 149 | 473 | 434 | 342 | 338 | 609 | 792 | 932 | 3.420 | 5.685 | 4.602 | 5.303 | 6.390 |
| Total debt | 149 | 473 | 434 | 342 | 338 | 609 | 792 | 932 | 3.420 | 5.712 | 4.602 | 5.303 | 6.390 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|