| Revenue | DKK 1,1M | +40% |
| EBITDA | DKK 133K | -14% |
| Net profit | DKK 72K | -31% |
| Total assets | DKK 1,7M | +4% |
| Equity | DKK 1,3M | +6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 923 | 1.078 | 198 | 778 | 372 | 542 | 594 | 658 | 298 | 653 | 397 | 548 | 776 | 1.087 |
| Staff expenses | -361 | -661 | -587 | -403 | -517 | -495 | -417 | -535 | -259 | -437 | -290 | -482 | -622 | -955 |
| EBITDA | 362 | 134 | -389 | 374 | -145 | 47 | 177 | 122 | 40 | 216 | 107 | 66 | 154 | 133 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -8 | -8 | -1 | -0 | -0 | -0 | -0 |
| EBIT | 362 | 134 | -389 | 374 | -145 | 47 | 170 | 114 | 31 | 215 | 107 | 66 | 154 | 133 |
| Net financials | -5 | 2 | -13 | -17 | -26 | -11 | -21 | -48 | -11 | -4 | -6 | -9 | -9 | -15 |
| Profit before tax | 357 | 136 | -402 | 358 | -171 | 36 | 149 | 66 | 20 | 211 | 101 | 56 | 145 | 118 |
| Tax | 93 | 38 | -97 | 91 | 5 | -0 | 97 | 44 | 14 | 56 | 31 | 26 | 41 | 45 |
| Net profit | 264 | 98 | -305 | 267 | -176 | 36 | 52 | 22 | 6 | 155 | 70 | 31 | 104 | 72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.604 | 1.496 | 1.164 | 1.787 | 1.585 | 1.467 | 1.364 | 1.414 | 1.423 | 1.803 | 1.559 | 1.667 | 1.675 | 1.745 |
| Equity | 852 | 950 | 644 | 911 | 735 | 770 | 822 | 845 | 851 | 1.006 | 1.076 | 1.107 | 1.211 | 1.283 |
| Long-term debt | 211 | 234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 542 | 312 | 520 | 876 | 851 | 697 | 542 | 570 | 558 | 753 | 422 | 473 | 385 | 352 |
| Total debt | 752 | 547 | 520 | 876 | 851 | 697 | 542 | 570 | 558 | 753 | 422 | 473 | 385 | 352 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|