| Revenue | DKK 1,1M | -1035% |
| EBITDA | DKK 982K | +352% |
| Net profit | DKK 766K | +350% |
| Total assets | DKK 1,5M | +87% |
| Equity | DKK 843K | +417% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 630 | 427 | 501 | 731 | 277 | 311 | 621 | 285 | 199 | 440 | 414 | -117 | 1.090 |
| Staff expenses | -445 | -443 | -345 | -259 | -230 | -442 | -423 | -241 | -274 | -282 | -320 | -273 | -108 |
| EBITDA | 185 | -16 | 156 | 471 | 47 | -131 | 198 | 44 | -75 | 159 | 94 | -389 | 982 |
| Depreciation & amort. | 10 | 21 | 37 | 46 | -40 | -42 | -42 | -42 | -37 | -0 | -0 | -0 | -0 |
| EBIT | 175 | -36 | 119 | 426 | 7 | -173 | 156 | 3 | -112 | 159 | 94 | -389 | 982 |
| Net financials | -9 | -4 | -3 | -1 | -7 | -5 | 1 | 2 | 4 | 6 | -4 | -3 | 0 |
| Profit before tax | 166 | -41 | 116 | 425 | -1 | -178 | 158 | 5 | -108 | 164 | 90 | -392 | 982 |
| Tax | 42 | -3 | 28 | 100 | 0 | -39 | 35 | 1 | 89 | 36 | 21 | -86 | 216 |
| Net profit | 125 | -37 | 89 | 325 | -1 | -139 | 123 | 3 | -198 | 129 | 69 | -306 | 766 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 843 | 924 | 718 | 980 | 906 | 888 | 872 | 929 | 944 | 1.053 | 1.169 | 825 | 1.542 |
| Equity | 307 | 269 | 358 | 683 | 482 | 343 | 466 | 469 | 271 | 400 | 469 | 163 | 843 |
| Long-term debt | 0 | 0 | 15 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 307 |
| Short-term debt | 537 | 652 | 342 | 291 | 419 | 545 | 406 | 459 | 673 | 653 | 700 | 662 | 392 |
| Total debt | 537 | 652 | 357 | 291 | 418 | 545 | 406 | 459 | 673 | 653 | 700 | 662 | 699 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|