| Revenue | DKK 453K | +93% |
| EBITDA | DKK 70K | +176% |
| Net profit | DKK 52K | +163% |
| Total assets | DKK 353K | +31% |
| Equity | DKK 122K | +75% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.391 | 1.499 | 1.596 | 1.737 | 1.751 | 1.616 | 570 | 176 | 204 | 327 | 409 | 451 | 235 | 453 |
| Staff expenses | -1.288 | -1.460 | -1.436 | -1.818 | -1.661 | -1.486 | -634 | -101 | -69 | -301 | -411 | -397 | -327 | -383 |
| EBITDA | 124 | 69 | 160 | -81 | 90 | 130 | -64 | 71 | 125 | 26 | -2 | 54 | -92 | 70 |
| Depreciation & amort. | 105 | -88 | -91 | -77 | -77 | -66 | -48 | -35 | -6 | -18 | -18 | -18 | -12 | -0 |
| EBIT | 19 | -19 | 69 | -157 | 14 | 64 | -112 | 35 | 119 | 8 | -19 | 36 | -104 | 70 |
| Net financials | -29 | -13 | -12 | -3 | -1 | -2 | -4 | -6 | -9 | -4 | -1 | 0 | -0 | -0 |
| Profit before tax | -10 | -32 | 57 | -160 | 12 | 62 | -115 | 29 | 110 | 5 | -21 | 36 | -105 | 69 |
| Tax | 10 | 15 | 14 | -33 | 5 | 16 | -25 | 8 | 26 | 2 | -4 | 8 | -22 | 17 |
| Net profit | -21 | -47 | 43 | -127 | 7 | 46 | -90 | 21 | 84 | 3 | -17 | 28 | -83 | 52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.020 | 1.113 | 1.172 | 852 | 1.131 | 993 | 255 | 239 | 327 | 306 | 298 | 458 | 270 | 353 |
| Equity | 200 | 154 | 197 | 70 | 77 | 123 | 33 | 54 | 138 | 141 | 125 | 152 | 70 | 122 |
| Long-term debt | 80 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 717 | 915 | 953 | 782 | 1.054 | 870 | 222 | 185 | 189 | 165 | 173 | 306 | 200 | 230 |
| Total debt | 796 | 952 | 953 | 782 | 1.054 | 870 | 222 | 185 | 189 | 165 | 173 | 306 | 200 | 230 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|