| Revenue | DKK 603K | +413% |
| EBITDA | DKK 199K | +155% |
| Net profit | DKK 230K | +163% |
| Total assets | DKK 490K | +150% |
| Equity | DKK 280K | +459% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 945 | 939 | 1.244 | 1.049 | 1.599 | 1.634 | 1.428 | 1.228 | 296 | 1.251 | 494 | 117 | 603 |
| Staff expenses | -628 | -1.083 | -796 | -1.069 | -1.274 | -1.305 | -1.362 | -1.117 | -786 | -697 | -601 | -483 | -404 |
| EBITDA | 316 | -144 | 448 | -19 | 325 | 329 | 66 | 111 | -490 | 555 | -108 | -365 | 199 |
| Depreciation & amort. | -47 | -50 | -43 | -51 | -51 | -53 | -57 | -18 | -7 | -0 | -0 | -0 | -0 |
| EBIT | 270 | -194 | 405 | -70 | 274 | 276 | 9 | 94 | -498 | 555 | -108 | -365 | 199 |
| Net financials | 46 | 17 | 19 | 39 | -15 | -6 | -12 | -59 | -56 | -2 | -2 | -1 | 0 |
| Profit before tax | 316 | -178 | 424 | -31 | 259 | 270 | -3 | 35 | -554 | 552 | -110 | -367 | 199 |
| Tax | 82 | -33 | 110 | 7 | 76 | 71 | 11 | 15 | -120 | 124 | -21 | -0 | -31 |
| Net profit | 234 | -145 | 314 | -38 | 183 | 199 | -14 | 19 | -433 | 428 | -89 | -367 | 230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.050 | 620 | 971 | 946 | 1.264 | 1.394 | 1.370 | 1.290 | 1.034 | 922 | 686 | 196 | 490 |
| Equity | 532 | 287 | 502 | 364 | 547 | 695 | 628 | 593 | 160 | 563 | 417 | 50 | 280 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 0 |
| Short-term debt | 519 | 333 | 454 | 571 | 711 | 700 | 743 | 697 | 841 | 359 | 269 | 146 | 209 |
| Total debt | 519 | 333 | 454 | 571 | 711 | 700 | 743 | 697 | 874 | 359 | 269 | 146 | 209 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|