| Revenue | DKK 653K | +11% |
| EBITDA | DKK 90K | +80% |
| Net profit | DKK 62K | +147% |
| Total assets | DKK 731K | +26% |
| Equity | DKK 389K | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 887 | 900 | 921 | 957 | 817 | 434 | 646 | 593 | 643 | 589 | 653 |
| Staff expenses | -835 | -878 | -849 | -701 | -679 | -504 | -475 | -528 | -508 | -538 | -562 |
| EBITDA | 52 | 22 | 72 | 255 | 138 | -71 | 171 | 65 | 135 | 50 | 90 |
| Depreciation & amort. | 25 | 25 | 25 | 25 | -0 | -0 | -6 | -17 | -17 | -11 | -0 |
| EBIT | 27 | -3 | 47 | 230 | 138 | -71 | 165 | 48 | 118 | 39 | 90 |
| Net financials | -16 | -26 | -22 | -21 | -26 | -6 | -20 | -13 | -7 | -6 | -13 |
| Profit before tax | 11 | -29 | 25 | 210 | 112 | -77 | 146 | 35 | 112 | 34 | 78 |
| Tax | 15 | 6 | -0 | -0 | -0 | -0 | 8 | 9 | 27 | 9 | 16 |
| Net profit | -4 | -35 | 25 | 210 | 112 | -77 | 138 | 26 | 85 | 25 | 62 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 916 | 650 | 663 | 807 | 757 | 222 | 407 | 1.122 | 722 | 580 | 731 |
| Equity | -181 | -216 | -192 | 18 | 130 | 53 | 191 | 217 | 302 | 327 | 389 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 58 | 0 | 0 |
| Short-term debt | 1.098 | 866 | 854 | 788 | 627 | 169 | 215 | 885 | 362 | 252 | 342 |
| Total debt | 1.098 | 866 | 854 | 788 | 627 | 169 | 215 | 905 | 420 | 252 | 342 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|