| Revenue | DKK 4,2M | +27% |
| EBITDA | DKK 303K | +238% |
| Net profit | DKK 36K | +110% |
| Total assets | DKK 5,7M | +2% |
| Equity | DKK 3,4M | -1% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.775 | 727 | 1.201 | 3.006 | 2.654 | 2.973 | 2.445 | 2.442 | 2.658 | 5.286 | 6.746 | 3.270 | 4.168 |
| Staff expenses | -1.614 | -1.172 | -1.114 | -2.022 | -2.207 | -2.379 | -2.311 | -2.230 | -2.398 | -3.221 | -4.320 | -3.329 | -3.595 |
| EBITDA | 161 | -445 | 87 | 984 | 447 | 594 | 134 | 212 | 260 | 2.064 | 2.426 | -220 | 303 |
| Depreciation & amort. | -33 | -33 | -15 | -3 | -12 | -24 | -24 | -24 | -24 | -24 | -103 | -143 | -143 |
| EBIT | 128 | -477 | 72 | 981 | 435 | 570 | 110 | 188 | 237 | 2.041 | 2.323 | -363 | 160 |
| Net financials | -90 | -71 | -61 | -50 | -33 | -30 | -40 | -76 | -64 | -44 | -70 | -85 | -105 |
| Profit before tax | 38 | -549 | 11 | 931 | 402 | 541 | 71 | 112 | 173 | 1.996 | 2.253 | -448 | 55 |
| Tax | 17 | -1 | -0 | 123 | 94 | 129 | 22 | 35 | 49 | 445 | 515 | -86 | 19 |
| Net profit | 21 | -548 | 11 | 808 | 308 | 411 | 49 | 77 | 124 | 1.551 | 1.738 | -362 | 36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.231 | 759 | 660 | 1.551 | 2.019 | 2.117 | 2.504 | 2.327 | 3.362 | 4.919 | 5.888 | 5.570 | 5.657 |
| Equity | -15 | -563 | -552 | 256 | 463 | 771 | 820 | 897 | 910 | 2.348 | 3.857 | 3.377 | 3.352 |
| Long-term debt | 135 | 102 | 28 | 0 | 534 | 510 | 486 | 532 | 436 | 411 | 381 | 354 | 326 |
| Short-term debt | 1.110 | 1.220 | 1.185 | 1.295 | 1.022 | 836 | 1.198 | 899 | 2.015 | 2.160 | 1.626 | 1.840 | 1.979 |
| Total debt | 1.245 | 1.322 | 1.212 | 1.295 | 1.556 | 1.347 | 1.684 | 1.430 | 2.451 | 2.571 | 2.007 | 2.194 | 2.305 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|