| Revenue | DKK 1,6M | +248% |
| EBITDA | DKK 401K | +243% |
| Net profit | DKK 376K | +223% |
| Total assets | DKK 2,5M | +63% |
| Equity | DKK 210K | +226% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.701 | 547 | 16 | — | 118 | 196 | 166 | 381 | 333 | 529 | 769 | 469 | 1.632 |
| Staff expenses | -1.126 | -1.052 | -415 | -50 | -1 | -323 | -117 | -152 | -202 | -494 | -385 | -751 | -1.231 |
| EBITDA | 576 | -504 | -399 | 185 | 118 | -127 | 49 | 230 | 131 | 35 | 384 | -282 | 401 |
| Depreciation & amort. | 19 | 16 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -26 | -26 | -26 | -26 |
| EBIT | 556 | -520 | -408 | 185 | 118 | -127 | 49 | 230 | 131 | 9 | 358 | -308 | 375 |
| Net financials | -11 | -8 | -15 | -22 | -16 | -21 | -16 | -8 | -11 | -2 | -1 | 2 | 1 |
| Profit before tax | 546 | -528 | -423 | 163 | 102 | -148 | 34 | 222 | 120 | 7 | 357 | -306 | 376 |
| Tax | 137 | -116 | 117 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 409 | -412 | -540 | 163 | 102 | -148 | 34 | 222 | 120 | 7 | 357 | -306 | 376 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.433 | 1.151 | 5 | 59 | 105 | 386 | 347 | 708 | 869 | 780 | 1.333 | 1.503 | 2.454 |
| Equity | 236 | -177 | -717 | -554 | -452 | -600 | -566 | -344 | -224 | -217 | 140 | -167 | 210 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.198 | 1.328 | 722 | 612 | 556 | 986 | 913 | 1.053 | 1.094 | 998 | 1.193 | 1.670 | 2.245 |
| Total debt | 1.198 | 1.328 | 722 | 612 | 556 | 986 | 913 | 1.053 | 1.094 | 998 | 1.193 | 1.670 | 2.245 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|