| Revenue | DKK 650K | +28% |
| EBITDA | DKK -62K | +14% |
| Net profit | DKK 2,1M | +54% |
| Total assets | DKK 31,7M | +4% |
| Equity | DKK 30,9M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.294 | 1.892 | 1.497 | 1.782 | 1.527 | 1.475 | 1.097 | 486 | 404 | 532 | 1.627 | 400 | 508 | 650 |
| Staff expenses | -266 | -420 | -541 | -659 | -338 | -256 | -268 | -222 | -215 | -222 | -229 | -215 | -580 | -713 |
| EBITDA | 1.028 | 1.472 | 956 | 1.123 | 1.234 | 1.219 | 824 | 264 | 189 | 310 | 1.398 | 184 | -73 | -62 |
| Depreciation & amort. | -0 | -0 | -7 | -13 | -145 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -26 | -163 |
| EBIT | 1.028 | 1.472 | 949 | 1.110 | 1.089 | 1.219 | 824 | 264 | 189 | 310 | 1.398 | 181 | -99 | -226 |
| Net financials | 825 | 844 | 576 | 589 | 1.122 | 1.012 | 1.054 | 1.514 | 2.466 | 3.718 | 960 | 2.516 | 1.529 | 2.425 |
| Profit before tax | 1.854 | 2.316 | 1.525 | 1.699 | 2.211 | 2.230 | 1.878 | 1.778 | 2.655 | 4.028 | 2.358 | 2.697 | 1.431 | 2.199 |
| Tax | 269 | 386 | 213 | 284 | 277 | 254 | 181 | 108 | 119 | 248 | 193 | 100 | 73 | 104 |
| Net profit | 1.584 | 1.929 | 1.312 | 1.415 | 1.933 | 1.976 | 1.697 | 1.670 | 2.535 | 3.780 | 2.165 | 2.597 | 1.358 | 2.095 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.285 | 8.133 | 9.243 | 10.708 | 12.605 | 14.310 | 15.780 | 17.255 | 19.776 | 23.698 | 25.539 | 28.762 | 30.438 | 31.722 |
| Equity | 6.025 | 7.842 | 9.031 | 10.361 | 12.174 | 14.032 | 15.584 | 17.131 | 19.625 | 23.273 | 25.240 | 27.746 | 28.938 | 30.887 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 260 | 290 | 212 | 347 | 430 | 279 | 196 | 124 | 150 | 425 | 300 | 1.014 | 1.477 | 827 |
| Total debt | 260 | 290 | 212 | 347 | 430 | 279 | 196 | 124 | 150 | 425 | 300 | 1.014 | 1.477 | 827 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|