| Revenue | DKK 619K | +49% |
| EBITDA | DKK 408K | +2013% |
| Net profit | DKK 240K | +639% |
| Total assets | DKK 1,6M | -30% |
| Equity | DKK 808K | +42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 679 | 637 | 426 | 648 | 411 | 605 | 597 | 339 | 404 | 386 | 368 | 415 | 619 |
| Staff expenses | -616 | -457 | -338 | -301 | -533 | -636 | -490 | -161 | -241 | -329 | -209 | -249 | -244 |
| EBITDA | 39 | 180 | 89 | 329 | -8 | -27 | 182 | 292 | 250 | 120 | -366 | -21 | 408 |
| Depreciation & amort. | -0 | -24 | -92 | -2 | -1 | -8 | -9 | -9 | -9 | -9 | -7 | -6 | -5 |
| EBIT | 39 | 156 | -4 | 327 | -9 | -35 | 173 | 283 | 241 | 111 | -373 | -27 | 403 |
| Net financials | -34 | 36 | 25 | -23 | -43 | -51 | -51 | -79 | -92 | -76 | -62 | 33 | -104 |
| Profit before tax | 5 | 193 | 21 | 304 | -52 | -86 | 122 | 204 | 149 | 36 | -435 | 6 | 299 |
| Tax | 3 | 43 | 1 | 67 | -10 | -18 | 28 | 45 | 33 | -5 | -95 | -27 | 59 |
| Net profit | 2 | 150 | 20 | 237 | -42 | -68 | 94 | 159 | 116 | 40 | -340 | 32 | 240 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 972 | 1.130 | 873 | 1.906 | 2.146 | 1.910 | 2.552 | 3.370 | 3.511 | 2.884 | 2.356 | 2.266 | 1.589 |
| Equity | — | 552 | 571 | 808 | 766 | 698 | 792 | 951 | 1.067 | 1.108 | 653 | 568 | 808 |
| Long-term debt | 0 | 0 | 0 | 0 | 649 | 624 | 599 | 1.988 | 1.978 | 1.309 | 1.238 | 1.183 | 591 |
| Short-term debt | 587 | 579 | 302 | 1.076 | 718 | 587 | 1.139 | 364 | 366 | 378 | 465 | 515 | 178 |
| Total debt | 587 | 579 | 302 | 1.076 | 1.368 | 1.211 | 1.738 | 2.352 | 2.343 | 1.687 | 1.703 | 1.698 | 769 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|