| Revenue | DKK 1,6M | +133% |
| EBITDA | DKK 311K | +1240% |
| Net profit | DKK 237K | +1211% |
| Total assets | DKK 1,3M | +8% |
| Equity | DKK 1,1M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 239 | 990 | 1.015 | 527 | 1.007 | 641 | 1.546 | 577 | 1.333 | 1.348 | 674 | 875 | 705 | 1.645 |
| Staff expenses | -193 | -357 | -453 | -444 | -592 | -536 | -1.197 | -496 | -901 | -1.243 | -1.283 | -849 | -681 | -1.334 |
| EBITDA | -221 | 466 | 433 | 83 | 415 | 105 | 349 | 81 | 432 | 105 | -608 | 26 | 23 | 311 |
| Depreciation & amort. | -70 | -73 | -65 | -65 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -291 | 393 | 368 | 18 | 415 | 105 | 349 | 81 | 432 | 105 | -608 | 26 | 23 | 311 |
| Net financials | 0 | -1 | -8 | -2 | -4 | 6 | -4 | 4 | 18 | 23 | -12 | 2 | 2 | -1 |
| Profit before tax | -291 | 392 | 359 | 16 | 412 | 111 | 344 | 85 | 451 | 127 | -621 | 29 | 25 | 310 |
| Tax | -0 | 36 | 103 | -1 | 95 | 28 | 77 | 21 | 99 | 30 | -132 | 9 | 7 | 72 |
| Net profit | -291 | 356 | 257 | 18 | 316 | 83 | 268 | 65 | 352 | 98 | -489 | 20 | 18 | 237 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 723 | 1.180 | 1.396 | 1.307 | 1.619 | 1.462 | 1.799 | 1.641 | 2.277 | 2.063 | 1.257 | 1.218 | 1.219 | 1.317 |
| Equity | 676 | 1.032 | 1.192 | 1.125 | 1.356 | 1.336 | 1.497 | 1.454 | 1.806 | 1.791 | 1.187 | 1.089 | 985 | 1.088 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 38 | 148 | 204 | 182 | 263 | 126 | 301 | 187 | 471 | 272 | 70 | 129 | 234 | 229 |
| Total debt | 38 | 148 | 204 | 182 | 263 | 126 | 301 | 187 | 471 | 272 | 70 | 129 | 234 | 229 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|