| Revenue | DKK 1,1M | -2% |
| EBITDA | DKK 153K | -55% |
| Net profit | DKK 2,9M | +44% |
| Total assets | DKK 14,8M | +19% |
| Equity | DKK 11,8M | +31% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 748 | 854 | 822 | 407 | 216 | 332 | 236 | 519 | 587 | 879 | 916 | 1.080 | 1.057 |
| Staff expenses | -537 | -546 | -612 | -356 | -168 | -206 | -298 | -429 | -474 | -609 | -595 | -737 | -905 |
| EBITDA | 211 | 308 | 210 | 52 | 48 | 126 | -62 | 90 | 113 | 270 | 320 | 343 | 153 |
| Depreciation & amort. | -12 | -7 | -9 | -12 | -10 | -8 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 199 | 301 | 200 | 40 | 38 | 118 | -65 | 90 | 113 | 270 | 320 | 343 | 153 |
| Net financials | 12 | -124 | -22 | 19 | 185 | 46 | 150 | 60 | -44 | 5.130 | 665 | 1.769 | 2.722 |
| Profit before tax | 211 | 177 | 179 | 59 | 223 | 164 | 86 | 150 | 69 | 5.400 | 985 | 2.112 | 2.875 |
| Tax | 60 | 85 | 44 | 22 | 45 | 25 | -16 | 19 | 27 | 58 | 72 | 100 | -19 |
| Net profit | 151 | 92 | 135 | 37 | 177 | 139 | 101 | 131 | 42 | 5.342 | 913 | 2.013 | 2.894 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.201 | 1.327 | 1.357 | 931 | 1.362 | 1.394 | 1.591 | 1.854 | 2.044 | 7.604 | 10.071 | 12.488 | 14.847 |
| Equity | 749 | 841 | 877 | 814 | 890 | 926 | 921 | 945 | 987 | 6.329 | 7.127 | 9.022 | 11.794 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 451 | 486 | 479 | 116 | 471 | 468 | 670 | 909 | 1.057 | 1.275 | 2.944 | 3.466 | 3.052 |
| Total debt | 451 | 486 | 479 | 116 | 471 | 468 | 670 | 909 | 1.057 | 1.275 | 2.944 | 3.466 | 3.052 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|