| Revenue | DKK 4,6M | +71% |
| EBITDA | DKK 3,2M | +124% |
| Net profit | DKK 2,6M | +126% |
| Total assets | DKK 2,9M | +87% |
| Equity | DKK 2,8M | +108% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 864 | 653 | 1.106 | 1.778 | 1.279 | 1.929 | 2.062 | 1.667 | 1.889 | 1.336 | 2.223 | 2.691 | 4.599 |
| Staff expenses | -604 | -569 | -552 | -644 | -696 | -706 | -1.125 | -1.035 | -1.084 | -984 | -1.136 | -1.273 | -1.423 |
| EBITDA | 260 | 84 | 554 | 1.135 | 583 | 1.224 | 938 | 632 | 804 | 283 | 1.087 | 1.418 | 3.176 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -46 | -72 | -7 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 260 | 84 | 554 | 1.135 | 537 | 1.152 | 930 | 629 | 804 | 283 | 1.087 | 1.418 | 3.176 |
| Net financials | -2 | 9 | -23 | 22 | 63 | 53 | 32 | 33 | 20 | 66 | -12 | 47 | 127 |
| Profit before tax | 259 | 93 | 530 | 1.156 | 600 | 1.205 | 962 | 663 | 824 | 348 | 1.075 | 1.465 | 3.303 |
| Tax | 68 | 24 | 131 | 273 | 133 | 261 | 214 | 147 | 183 | 78 | 238 | 326 | 729 |
| Net profit | 191 | 69 | 399 | 883 | 467 | 945 | 748 | 516 | 641 | 271 | 837 | 1.139 | 2.573 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 871 | 796 | 1.244 | 2.148 | 2.657 | 1.596 | 1.367 | 935 | 1.125 | 713 | 1.207 | 1.558 | 2.909 |
| Equity | — | — | 961 | 1.747 | 1.914 | 1.459 | 1.207 | 723 | 864 | 435 | 1.022 | 1.361 | 2.834 |
| Long-term debt | 36 | 9 | 113 | 263 | 122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 149 | 128 | 170 | 139 | 611 | 132 | 160 | 213 | 261 | 278 | 186 | 197 | 74 |
| Total debt | 185 | 137 | 283 | 402 | 743 | 132 | 160 | 213 | 261 | 278 | 186 | 197 | 74 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
FM 2015 Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|