| Revenue | DKK 207K | -2% |
| EBITDA | DKK 5K | +108% |
| Net profit | DKK 5K | +108% |
| Total assets | DKK 121K | -18% |
| Equity | DKK 90K | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 618 | 642 | 636 | 464 | 780 | 614 | 642 | 652 | 487 | 697 | 506 | 498 | 211 | 207 |
| Staff expenses | -532 | -501 | -505 | -465 | -581 | -519 | -566 | -571 | -445 | -642 | -475 | -494 | -270 | -202 |
| EBITDA | 87 | 141 | 131 | -0 | 199 | 95 | 77 | 81 | 43 | 55 | 30 | 4 | -59 | 5 |
| Depreciation & amort. | 15 | -14 | -5 | -2 | -0 | -0 | -0 | -3 | -4 | -4 | -4 | -4 | -1 | -0 |
| EBIT | 72 | 127 | 126 | -2 | 199 | 95 | 77 | 78 | 39 | 51 | 26 | 0 | -60 | 5 |
| Net financials | -0 | -1 | 0 | -2 | -1 | -2 | -2 | -1 | -1 | -2 | -2 | -0 | -0 | -0 |
| Profit before tax | 71 | 126 | 126 | -4 | 198 | 93 | 74 | 76 | 38 | 50 | 25 | 0 | -60 | 5 |
| Tax | 18 | 32 | 33 | 9 | 45 | 21 | 18 | 18 | 10 | 11 | 5 | 0 | -0 | -0 |
| Net profit | 53 | 95 | 93 | -13 | 153 | 73 | 57 | 58 | 28 | 39 | 19 | 0 | -59 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 325 | 450 | 405 | 284 | 444 | 368 | 307 | 310 | 345 | 312 | 241 | 366 | 147 | 121 |
| Equity | 186 | 221 | 219 | 113 | 266 | 238 | 191 | 184 | 158 | 164 | 145 | 145 | 86 | 90 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 13 | 12 | 13 | 4 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 138 | 229 | 186 | 171 | 177 | 117 | 105 | 113 | 183 | 147 | 96 | 221 | 61 | 31 |
| Total debt | 138 | 229 | 186 | 171 | 177 | 130 | 116 | 126 | 187 | 147 | 96 | 221 | 61 | 31 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|