| Revenue | DKK 4,3M | +43% |
| EBITDA | DKK 979K | +150% |
| Net profit | DKK 577K | +285% |
| Total assets | DKK 2,6M | +12% |
| Equity | DKK 1,6M | +21% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 921 | -858 | 1.304 | 2.192 | 2.749 | 2.047 | 3.366 | 3.234 | 3.933 | 4.525 | 3.962 | 3.822 | 3.033 | 4.332 |
| Staff expenses | -718 | -700 | -884 | -2.042 | -2.580 | -2.580 | -2.790 | -2.897 | -2.881 | -3.104 | -2.059 | -2.572 | -2.640 | -3.233 |
| EBITDA | 203 | 29 | 354 | 89 | 169 | -703 | 576 | 337 | 1.052 | 1.421 | 1.903 | 1.250 | 392 | 979 |
| Depreciation & amort. | 73 | -78 | -0 | -0 | -45 | -11 | -41 | -32 | -27 | -59 | -114 | -141 | -167 | -202 |
| EBIT | 131 | -49 | 354 | 89 | 124 | -715 | 535 | 306 | 1.025 | 1.362 | 1.789 | 1.109 | 225 | 777 |
| Net financials | -6 | -16 | -246 | -5 | -11 | -11 | -19 | -3 | -18 | -22 | -14 | -6 | 1 | -15 |
| Profit before tax | — | -66 | 108 | 85 | 113 | -725 | 516 | 303 | 1.006 | 1.340 | 1.775 | 1.103 | 226 | 762 |
| Tax | 36 | -13 | 87 | 21 | 28 | -158 | 117 | 73 | 234 | 288 | 410 | 256 | 76 | 185 |
| Net profit | 89 | -52 | 21 | 64 | 85 | -568 | 400 | 230 | 773 | 1.053 | 1.364 | 847 | 150 | 577 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 369 | 353 | 647 | 878 | 1.015 | 636 | 923 | 1.035 | 2.932 | 2.172 | 3.224 | 2.686 | 2.299 | 2.583 |
| Equity | — | 179 | 199 | 165 | 219 | -399 | 1 | 178 | 897 | 950 | 1.814 | 1.661 | 1.311 | 1.587 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77 | 45 |
| Short-term debt | 236 | -174 | 478 | 713 | 796 | 1.035 | 923 | 854 | 2.030 | 1.194 | 1.360 | 967 | 854 | 903 |
| Total debt | 236 | -174 | 478 | 713 | 796 | 1.035 | 923 | 854 | 2.030 | 1.194 | 1.360 | 967 | 931 | 949 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|