| Revenue | DKK -18K | -100% |
| EBITDA | DKK -18K | -101% |
| Net profit | DKK 2,3M | +190% |
| Total assets | DKK 16,4M | -83% |
| Equity | DKK 16M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 6 | -6 | 17.597 | 20.947 | 24.451 | 28.077 | 24.460 | 22.590 | -18 |
| Staff expenses | -0 | -0 | -0 | -12.653 | -16.385 | -17.574 | -20.234 | -21.389 | -21.073 | -0 |
| EBITDA | -6 | 31 | -6 | 4.944 | 4.562 | 6.876 | 7.843 | 3.071 | 1.517 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -885 | -1.699 | -1.729 | -1.941 | -2.286 | -2.666 | -0 |
| EBIT | -6 | 31 | -6 | 4.059 | 2.863 | 5.147 | 5.901 | 785 | -1.149 | -18 |
| Net financials | 271 | -306 | 292 | -3.641 | -2.417 | -2.060 | -2.095 | -2.114 | -2.196 | 2.292 |
| Profit before tax | 264 | -275 | 286 | 418 | 446 | 3.087 | 3.806 | -1.329 | -3.345 | 2.275 |
| Tax | 66 | -69 | 70 | 95 | -2 | 682 | 839 | -285 | -811 | -11 |
| Net profit | 198 | -206 | 216 | 323 | 448 | 2.406 | 2.967 | -1.044 | -2.533 | 2.286 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.876 | 6.170 | 6.478 | 78.291 | 85.434 | 110.234 | 104.606 | 123.203 | 99.393 | 16.407 |
| Equity | 5.586 | 5.793 | 6.008 | 9.455 | 12.424 | 14.970 | 17.358 | 16.074 | 13.612 | 15.966 |
| Long-term debt | 37 | 0 | 0 | 23.162 | 28.463 | 27.564 | 29.109 | 27.581 | 26.510 | 0 |
| Short-term debt | 253 | -377 | 470 | 45.600 | 43.493 | 65.887 | 55.480 | 77.183 | 57.697 | 441 |
| Total debt | 290 | -377 | 470 | 68.762 | 71.955 | 93.451 | 84.590 | 104.763 | 84.207 | 441 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2015 | |
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|