| Revenue | DKK 2,6M | +166% |
| EBITDA | DKK 1,3M | +128% |
| Net profit | DKK 829K | -66% |
| Total assets | DKK 8,8M | +35% |
| Equity | DKK 6,5M | +15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.803 | 1.295 | 1.532 | 1.658 | 1.535 | 1.241 | 1.710 | 2.540 | 2.282 | 1.475 | 2.026 | 979 | 2.601 |
| Staff expenses | -1.035 | -848 | -773 | -951 | -1.099 | -992 | -3.026 | -1.486 | -986 | -912 | -648 | -431 | -1.350 |
| EBITDA | -768 | 413 | 727 | 671 | 703 | 240 | -1.316 | 1.054 | 1.296 | 563 | 1.377 | 548 | 1.251 |
| Depreciation & amort. | 210 | -72 | -77 | -79 | -76 | -85 | -44 | -71 | -70 | -68 | -64 | -36 | -88 |
| EBIT | -978 | 341 | 650 | 591 | 627 | 155 | -1.360 | 983 | 1.226 | 495 | 1.313 | 512 | 1.163 |
| Net financials | -129 | -131 | -22 | -47 | -42 | -13 | 307 | -29 | -6 | 32 | -62 | 2.470 | -125 |
| Profit before tax | -849 | 210 | 627 | 545 | 585 | 142 | -1.054 | 1.012 | 1.220 | 527 | 1.251 | 2.982 | 1.038 |
| Tax | -164 | 67 | 162 | 139 | -0 | 107 | -231 | 221 | 279 | 125 | 541 | 512 | 209 |
| Net profit | -684 | 143 | 466 | 406 | 585 | 36 | -823 | 792 | 941 | 402 | 710 | 2.470 | 829 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.396 | 3.674 | 3.827 | 4.219 | 4.800 | 2.661 | 1.566 | 2.316 | 3.005 | 3.193 | 4.214 | 6.526 | 8.803 |
| Equity | 1.213 | 1.259 | 1.626 | 1.932 | 2.416 | 2.348 | 1.420 | 2.300 | 2.112 | 2.514 | 3.224 | 5.694 | 6.523 |
| Long-term debt | 0 | 1.897 | 1.856 | 1.839 | 1.838 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -2.184 | 518 | 345 | 447 | 547 | 258 | 147 | 16 | 893 | 679 | 990 | 832 | 2.280 |
| Total debt | -2.184 | 2.415 | 2.201 | 2.286 | 2.384 | 312 | 147 | 16 | 893 | 679 | 990 | 832 | 2.280 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|