| Revenue | DKK 625K | -35% |
| EBITDA | DKK 410K | -41% |
| Net profit | DKK 664K | +2% |
| Total assets | DKK 4,3M | +10% |
| Equity | DKK 3,3M | +17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 161 | 346 | 466 | 395 | 843 | 693 | 511 | 86 | 607 | 1.548 | 1.001 | 961 | 625 |
| Staff expenses | -83 | -82 | -118 | -240 | -521 | -368 | -488 | -345 | -98 | -163 | -254 | -262 | -216 |
| EBITDA | 78 | 265 | 347 | 154 | 322 | 324 | 24 | 26 | 510 | 1.386 | 747 | 699 | 410 |
| Depreciation & amort. | -11 | -17 | -11 | -12 | -42 | -78 | -87 | 143 | -38 | -23 | -14 | -9 | -9 |
| EBIT | 67 | 248 | 337 | 142 | 280 | 247 | -63 | -117 | 472 | 1.363 | 732 | 690 | 400 |
| Net financials | -12 | -11 | -4 | -7 | -17 | -38 | -52 | -44 | -44 | -6 | -155 | 154 | 465 |
| Profit before tax | 55 | 236 | 333 | 135 | 263 | 208 | -115 | -160 | 428 | 1.357 | 577 | 844 | 866 |
| Tax | 17 | 62 | 82 | 39 | 55 | 47 | -3 | -50 | 100 | 300 | 100 | 191 | 202 |
| Net profit | 38 | 174 | 250 | 96 | 207 | 161 | -113 | -110 | 328 | 1.057 | 477 | 654 | 664 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 839 | 1.093 | 1.315 | 1.295 | 2.263 | 2.436 | 2.244 | 1.837 | 1.931 | 3.194 | 3.398 | 3.895 | 4.299 |
| Equity | 273 | 447 | 649 | 696 | 852 | 962 | 849 | 739 | 1.067 | 2.067 | 2.345 | 2.799 | 3.263 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 47 | 39 | 42 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 565 | 646 | 665 | 597 | 1.407 | 1.424 | 1.355 | 1.056 | 864 | 1.126 | 1.052 | 1.096 | 1.036 |
| Total debt | 565 | 646 | 665 | 597 | 1.407 | 1.471 | 1.395 | 1.098 | 864 | 1.126 | 1.052 | 1.096 | 1.036 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|