| Revenue | DKK 1M | -34% |
| EBITDA | DKK 207K | -47% |
| Net profit | DKK 133K | -56% |
| Total assets | DKK 4,1M | -4% |
| Equity | DKK 3,8M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 569 | 1.131 | 1.210 | 1.153 | — | 924 | 1.418 | 1.329 | 1.220 | 1.360 | 1.622 | 1.516 | 1.573 | 1.041 |
| Staff expenses | -476 | -848 | -959 | -984 | -885 | -835 | -933 | -900 | -1.005 | -833 | -670 | -820 | -1.185 | -835 |
| EBITDA | 93 | 283 | 250 | 168 | -4 | 89 | 485 | 430 | 215 | 527 | 952 | 696 | 388 | 207 |
| Depreciation & amort. | 3 | 13 | 13 | -15 | -20 | -20 | -16 | -0 | -6 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 90 | 270 | 237 | 153 | -24 | 68 | 469 | 430 | 209 | 527 | 952 | 696 | 388 | 207 |
| Net financials | 1 | -10 | 2 | 37 | 32 | 43 | 55 | 62 | 126 | 150 | 94 | 6 | -4 | -36 |
| Profit before tax | 90 | 261 | 239 | 190 | 8 | 111 | 524 | 492 | 336 | 677 | 1.046 | 703 | 384 | 171 |
| Tax | 24 | 70 | 64 | 37 | -4 | 21 | 103 | 95 | 46 | 125 | 209 | 152 | 84 | 38 |
| Net profit | 67 | 190 | 175 | 153 | 12 | 91 | 421 | 396 | 290 | 552 | 837 | 550 | 300 | 133 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 379 | 555 | 814 | 868 | 794 | 897 | 1.355 | 1.815 | 2.043 | 2.598 | 3.539 | 4.018 | 4.283 | 4.092 |
| Equity | 202 | 392 | 519 | 623 | 585 | 625 | 995 | 1.338 | 1.574 | 2.071 | 2.841 | 3.344 | 3.744 | 3.816 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 175 | 162 | 293 | 246 | 209 | 272 | 361 | 477 | 469 | 527 | 697 | 674 | 539 | 276 |
| Total debt | 175 | 162 | 293 | 246 | 209 | 272 | 361 | 477 | 469 | 527 | 697 | 674 | 539 | 276 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|