| Revenue | DKK 499K | +23% |
| EBITDA | DKK 81K | +706% |
| Net profit | DKK 59K | +496% |
| Total assets | DKK 581K | -21% |
| Equity | DKK 370K | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 455 | 389 | 384 | 583 | — | 470 | 504 | 465 | 382 | 436 | 382 | 487 | 407 | 499 |
| Staff expenses | -375 | -378 | -384 | -403 | -405 | -384 | -398 | -398 | -330 | -381 | -388 | -383 | -397 | -418 |
| EBITDA | 80 | 11 | 1 | 179 | 135 | 85 | 106 | 68 | 52 | 55 | -6 | 104 | 10 | 81 |
| Depreciation & amort. | 11 | 7 | 5 | -9 | -0 | -0 | -0 | -0 | -0 | -1 | -7 | -7 | -7 | -5 |
| EBIT | 69 | 4 | -4 | 171 | 135 | 85 | 106 | 68 | 52 | 54 | -12 | 97 | 3 | 75 |
| Net financials | -9 | 4 | 20 | 5 | 12 | 16 | -5 | 3 | -4 | -3 | 0 | -0 | 15 | 14 |
| Profit before tax | 60 | 8 | 15 | 176 | 147 | 101 | 101 | 71 | 48 | 51 | -12 | 97 | 19 | 89 |
| Tax | 18 | 4 | 6 | 45 | 36 | 26 | 25 | 19 | 15 | 15 | 1 | 26 | 9 | 30 |
| Net profit | 42 | 4 | 9 | 131 | 110 | 75 | 76 | 52 | 33 | 36 | -13 | 71 | 10 | 59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 429 | 406 | 551 | 629 | 670 | 610 | 784 | 610 | 514 | 678 | 531 | 648 | 732 | 581 |
| Equity | 228 | 232 | 241 | 372 | 413 | 397 | 423 | 424 | 408 | 444 | 431 | 501 | 411 | 370 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 201 | 174 | 310 | 256 | 258 | 213 | 361 | 185 | 106 | 233 | 99 | 144 | 319 | 211 |
| Total debt | 201 | 174 | 310 | 256 | 258 | 213 | 361 | 185 | 106 | 233 | 99 | 144 | 319 | 211 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|