| Revenue | DKK 1,9M | +16% |
| EBITDA | DKK 311K | +37% |
| Net profit | DKK 226K | +53% |
| Total assets | DKK 5,4M | +30% |
| Equity | DKK 1,8M | +5% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.703 | 438 | 281 | 1.201 | 1.247 | 555 | 1.234 | 1.408 | 943 | 1.538 | 1.997 | 1.558 | 1.605 | 1.865 |
| Staff expenses | -1.610 | -1.316 | -735 | -495 | -489 | -628 | -693 | -865 | -822 | -1.154 | -1.450 | -1.462 | -1.377 | -1.554 |
| EBITDA | 92 | -878 | -454 | 706 | 759 | -73 | 541 | 543 | 121 | 384 | 546 | 96 | 228 | 311 |
| Depreciation & amort. | 125 | -120 | -133 | -75 | -218 | -134 | -64 | -57 | -26 | -44 | -64 | -153 | -146 | -103 |
| EBIT | -33 | -998 | -587 | 631 | 540 | -207 | 477 | 486 | 94 | 339 | 482 | -57 | 82 | 209 |
| Net financials | 4 | -10 | -44 | -51 | -38 | -20 | 26 | 5 | 17 | 21 | 25 | 101 | 110 | 82 |
| Profit before tax | -15 | -530 | -388 | 580 | 503 | -227 | 503 | 490 | 111 | 360 | 507 | 44 | 192 | 291 |
| Tax | 7 | 239 | 122 | 177 | 140 | -50 | 173 | 110 | -0 | 80 | 75 | 38 | 44 | 64 |
| Net profit | -22 | -769 | -510 | 403 | 363 | -177 | 330 | 380 | 111 | 280 | 433 | 6 | 148 | 226 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.443 | 2.385 | 1.433 | 1.513 | 2.234 | 3.097 | 3.272 | 2.291 | 3.130 | 3.910 | 3.260 | 3.685 | 4.178 | 5.420 |
| Equity | 1.090 | 320 | -189 | 214 | 576 | 399 | 729 | 1.109 | 1.220 | 1.500 | 1.783 | 1.671 | 1.697 | 1.788 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 300 | 300 | 300 | 300 | 300 |
| Short-term debt | 2.353 | 2.064 | 1.622 | 1.299 | 1.658 | 2.698 | 2.544 | 1.182 | 1.609 | 2.110 | 1.177 | 1.714 | 2.181 | 3.329 |
| Total debt | 2.353 | 2.064 | 1.622 | 1.299 | 1.658 | 2.698 | 2.544 | 1.182 | 1.909 | 2.410 | 1.477 | 2.014 | 2.481 | 3.629 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|