| Revenue | DKK 7,5M | -29% |
| EBITDA | DKK 5,4M | -38% |
| Net profit | DKK 4,3M | -37% |
| Total assets | DKK 23,5M | +6% |
| Equity | DKK 18,1M | +31% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.506 | 1.594 | 1.920 | 3.269 | 4.221 | 6.529 | 3.409 | 2.271 | 4.005 | 4.369 | 6.008 | 10.002 | 10.524 | 7.471 |
| Staff expenses | -618 | -742 | -822 | -899 | -1.424 | -2.072 | -1.702 | -1.690 | -1.469 | -1.479 | -1.340 | -1.466 | -1.850 | -2.117 |
| EBITDA | 889 | 852 | 1.098 | 2.370 | 2.797 | 4.457 | 1.708 | 580 | 2.536 | 2.890 | 4.669 | 8.536 | 8.674 | 5.354 |
| Depreciation & amort. | 86 | 32 | 22 | 42 | -14 | -76 | -12 | -12 | -5 | -1 | -20 | -21 | -21 | -21 |
| EBIT | 803 | 820 | 1.076 | 2.327 | 2.783 | 4.382 | 1.696 | 569 | 2.531 | 2.889 | 4.649 | 8.515 | 8.653 | 5.333 |
| Net financials | -28 | -65 | -77 | -86 | -98 | -69 | -78 | -187 | -99 | -241 | -311 | -132 | -21 | 134 |
| Profit before tax | 775 | 755 | 1.000 | 2.241 | 2.685 | 4.313 | 1.618 | 382 | 2.432 | 2.648 | 4.338 | 8.383 | 8.632 | 5.466 |
| Tax | 196 | 194 | 247 | 528 | 592 | 949 | 356 | 84 | 535 | 581 | 954 | 1.845 | 1.899 | 1.204 |
| Net profit | 579 | 561 | 753 | 1.714 | 2.093 | 3.364 | 1.262 | 298 | 1.897 | 2.067 | 3.384 | 6.538 | 6.732 | 4.262 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.822 | 3.682 | 3.748 | 6.902 | 9.146 | 15.648 | 11.769 | 10.647 | 13.665 | 15.974 | 20.849 | 28.915 | 22.143 | 23.476 |
| Equity | 971 | 952 | 1.145 | 2.108 | 4.201 | 7.565 | 5.427 | 4.525 | 6.122 | 6.389 | 8.023 | 12.061 | 13.793 | 18.055 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.851 | 2.731 | 2.604 | 4.794 | 4.944 | 8.083 | 6.341 | 6.122 | 7.544 | 9.584 | 12.825 | 16.854 | 8.350 | 5.420 |
| Total debt | 1.851 | 2.731 | 2.604 | 4.794 | 4.944 | 8.083 | 6.341 | 6.122 | 7.544 | 9.584 | 12.825 | 16.854 | 8.350 | 5.420 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
ATOZ HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|