| Revenue | DKK 325K | +117% |
| EBITDA | DKK 13K | +109% |
| Net profit | DKK 452K | +1639% |
| Total assets | DKK 6,2M | +9% |
| Equity | DKK 4,9M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 448 | 603 | 493 | 509 | 397 | 267 | 602 | 847 | 663 | 576 | 755 | 435 | 150 | 325 |
| Staff expenses | -275 | -308 | -301 | -282 | -241 | -271 | -428 | -575 | -608 | -703 | -571 | -556 | -305 | -312 |
| EBITDA | 172 | 295 | 192 | 227 | 156 | -4 | 174 | 272 | 55 | -127 | 184 | -120 | -155 | 13 |
| Depreciation & amort. | -94 | -94 | -94 | -94 | -86 | -31 | -81 | -89 | -1.618 | -35 | -29 | -10 | -17 | -17 |
| EBIT | 78 | 201 | 98 | 133 | 71 | -35 | 93 | 183 | -1.563 | -162 | 155 | -130 | -173 | -4 |
| Net financials | -137 | -106 | -86 | 469 | 162 | 19 | -35 | 1.000 | 1.014 | 104 | -253 | 47 | 131 | 588 |
| Profit before tax | -59 | 95 | 12 | 602 | 233 | -16 | 58 | 1.182 | -549 | -58 | -98 | -84 | -42 | 583 |
| Tax | -9 | 27 | 9 | -8 | -5 | -10 | 17 | 22 | 176 | -63 | -17 | -9 | -12 | 131 |
| Net profit | -50 | 68 | 3 | 610 | 238 | -6 | 41 | 1.160 | -725 | 5 | -82 | -75 | -29 | 452 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.648 | 5.530 | 5.475 | 6.043 | 6.221 | 5.222 | 6.070 | 6.229 | 5.744 | 6.645 | 6.376 | 6.966 | 5.710 | 6.234 |
| Equity | 2.542 | 2.610 | 2.613 | 3.223 | 3.460 | 3.454 | 3.496 | 4.656 | 3.931 | 3.936 | 3.854 | 4.557 | 4.453 | 4.905 |
| Long-term debt | 1.998 | 1.877 | 1.748 | 1.625 | 1.485 | 1.350 | 1.212 | 1.073 | 933 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.019 | 927 | 989 | 1.091 | 1.175 | 326 | 1.254 | 389 | 782 | 2.674 | 2.504 | 2.399 | 1.257 | 1.314 |
| Total debt | 3.016 | 2.804 | 2.737 | 2.716 | 2.660 | 1.677 | 2.466 | 1.462 | 1.716 | 2.674 | 2.504 | 2.399 | 1.257 | 1.314 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|