| Revenue | DKK 744K | +134% |
| EBITDA | DKK 361K | +1508% |
| Net profit | DKK 284K | +781% |
| Total assets | DKK 565K | +176% |
| Equity | DKK 219K | +437% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.308 | 892 | 370 | 571 | 540 | 414 | 559 | 447 | 404 | 471 | 254 | 427 | 318 | 744 |
| Staff expenses | -689 | -671 | -602 | -441 | -440 | -427 | -475 | -488 | -450 | -369 | -338 | -356 | -344 | -383 |
| EBITDA | 619 | 222 | -233 | 130 | 100 | -13 | 84 | -41 | -46 | 102 | -84 | 70 | -26 | 361 |
| Depreciation & amort. | -7 | -79 | -102 | -80 | -7 | -0 | -0 | -3 | -3 | -3 | -3 | -3 | -0 | -0 |
| EBIT | 612 | 142 | -335 | 50 | 93 | -13 | 84 | -44 | -49 | 99 | -87 | 67 | -26 | 361 |
| Net financials | -56 | -27 | -26 | -10 | -3 | 22 | -29 | 29 | -8 | -5 | -215 | -4 | -9 | -9 |
| Profit before tax | 556 | 115 | -361 | 40 | 90 | 9 | 55 | -15 | -58 | 94 | -303 | 63 | -34 | 352 |
| Tax | 144 | 36 | -82 | 15 | 26 | 5 | 18 | 2 | -13 | 23 | -21 | 15 | 8 | 68 |
| Net profit | 412 | 79 | -279 | 25 | 64 | 4 | 37 | -17 | -45 | 71 | -282 | 48 | -42 | 284 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 931 | 965 | 576 | 488 | 546 | 421 | 435 | 567 | 302 | 550 | 186 | 249 | 205 | 565 |
| Equity | 683 | 713 | 385 | 360 | 374 | 326 | 310 | 239 | 139 | 210 | -72 | -23 | -65 | 219 |
| Long-term debt | 30 | 108 | 169 | 70 | 29 | 24 | 6 | 0 | 0 | 178 | 0 | 0 | 0 | 0 |
| Short-term debt | 248 | 240 | 191 | 128 | 173 | 96 | 125 | 327 | 163 | 162 | 257 | 272 | 270 | 346 |
| Total debt | 248 | 240 | 191 | 128 | 173 | 96 | 125 | 327 | 163 | 340 | 257 | 272 | 270 | 346 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|