| Revenue | DKK 912K | +91% |
| EBITDA | DKK 592K | +296% |
| Net profit | DKK 419K | +7% |
| Total assets | DKK 2,8M | +2% |
| Equity | DKK 1M | +29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -223 | — | — | 272 | 357 | 408 | 567 | 365 | 686 | 429 | 398 | 478 | 912 |
| Staff expenses | -195 | -139 | -408 | -126 | -54 | -253 | -309 | -424 | -311 | -321 | -317 | -329 | -320 |
| EBITDA | 22 | 90 | 88 | 145 | 303 | 155 | 259 | -109 | 376 | 108 | 75 | 149 | 592 |
| Depreciation & amort. | -25 | -0 | -0 | -60 | -60 | -60 | -0 | -118 | -111 | -94 | -0 | -0 | -0 |
| EBIT | -3 | 90 | 88 | 85 | 243 | 95 | 259 | -226 | 265 | 14 | 75 | 149 | 592 |
| Net financials | -67 | -45 | -66 | -50 | -57 | -43 | -24 | -54 | 47 | -23 | -15 | -23 | -44 |
| Profit before tax | 64 | 44 | 21 | 36 | 186 | 52 | 235 | -280 | 312 | -9 | 60 | 127 | 548 |
| Tax | -0 | 12 | -8 | 14 | 23 | 12 | 82 | -61 | 69 | -0 | 316 | -266 | 129 |
| Net profit | 64 | 32 | 30 | 22 | 163 | 40 | 153 | -219 | 243 | -9 | -256 | 393 | 419 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | -2.079 | 2.036 | 2.485 | 2.237 | 2.141 | 2.106 | 2.395 | 2.596 | 2.273 | 2.598 | 2.506 | 2.721 | 2.789 |
| Equity | 216 | 248 | 277 | 299 | 462 | 501 | 655 | 435 | 679 | 670 | 414 | 807 | 1.044 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.031 | 862 |
| Short-term debt | -1.863 | 1.788 | 2.207 | 1.938 | 1.679 | 1.604 | 1.740 | 2.160 | 1.594 | 1.929 | 1.794 | 880 | 879 |
| Total debt | -1.863 | 1.788 | 2.207 | 1.938 | 1.679 | 1.604 | 1.740 | 2.160 | 1.594 | 1.929 | 1.794 | 1.911 | 1.741 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2020 | |
| Individual | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|