| Revenue | DKK 971K | +26% |
| EBITDA | DKK 172K | +92% |
| Net profit | DKK 2M | -43% |
| Total assets | DKK 28,1M | +8% |
| Equity | DKK 27,6M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -53 | 490 | 1.182 | 911 | -167 | -28 | 77 | 312 | 547 | 405 | -119 | 103 | 770 | 971 |
| Staff expenses | -683 | -683 | -790 | -683 | -682 | -685 | -684 | -683 | -632 | -794 | -594 | -321 | -680 | -799 |
| EBITDA | -737 | -193 | 391 | 228 | -849 | -713 | -608 | -371 | -86 | -389 | -713 | -217 | 89 | 172 |
| Depreciation & amort. | -71 | -74 | -0 | -0 | -4 | -17 | -99 | -101 | -102 | -98 | -9 | -3 | -1 | -10 |
| EBIT | -808 | -266 | 391 | 227 | -852 | -730 | -707 | -472 | -187 | -487 | -723 | -221 | 88 | 161 |
| Net financials | 1.985 | 2.587 | 4.937 | 3.788 | 633 | 1.792 | 1.688 | 1.789 | -117 | 4.756 | -2.372 | 1.579 | 4.175 | 2.098 |
| Profit before tax | 1.177 | 2.320 | 5.329 | 4.015 | -219 | 1.062 | 981 | 1.317 | -305 | 4.269 | -3.095 | 1.359 | 4.263 | 2.260 |
| Tax | 3 | -0 | -79 | 165 | -148 | 10 | -38 | -88 | -307 | 751 | -807 | 145 | 692 | 233 |
| Net profit | 1.175 | 2.320 | 5.407 | 3.850 | -71 | 1.052 | 1.020 | 1.405 | 2 | 3.518 | -2.288 | 1.214 | 3.571 | 2.027 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.701 | 11.106 | 15.574 | 18.490 | 17.233 | 18.271 | 19.190 | 20.548 | 20.494 | 24.057 | 21.258 | 22.420 | 25.962 | 28.079 |
| Equity | 9.613 | 10.934 | 15.341 | 17.191 | 17.120 | 18.072 | 18.988 | 20.287 | 20.182 | 23.589 | 21.188 | 22.288 | 25.741 | 27.645 |
| Long-term debt | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 88 | 172 | 233 | 1.217 | 113 | 198 | 202 | 261 | 312 | 468 | 70 | 133 | 221 | 393 |
| Total debt | 88 | 172 | 233 | 1.299 | 113 | 198 | 202 | 261 | 312 | 468 | 70 | 133 | 221 | 393 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|