| Revenue | DKK 97K | -66% |
| EBITDA | DKK -190K | +34% |
| Net profit | DKK 1,2M | +24% |
| Total assets | DKK 3,9M | +14% |
| Equity | DKK 3,7M | +23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 258 | 382 | 449 | 356 | 276 | 336 | 326 | 390 | 31 | 335 | 401 | 145 | 288 | 97 |
| Staff expenses | -155 | -233 | -183 | -301 | -312 | -182 | -344 | -317 | -490 | -282 | -315 | -608 | -578 | -287 |
| EBITDA | 103 | 149 | 266 | 55 | -36 | 153 | -17 | 73 | -459 | 54 | 87 | -463 | -290 | -190 |
| Depreciation & amort. | -3 | -4 | -9 | -8 | -11 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 99 | 144 | 257 | 47 | -48 | 142 | -17 | 73 | -459 | 54 | 87 | -463 | -290 | -190 |
| Net financials | 41 | 29 | 65 | 346 | 37 | 555 | 387 | 856 | -265 | -648 | 821 | 846 | 1.213 | 1.382 |
| Profit before tax | 140 | 174 | 322 | 393 | -10 | 697 | 370 | 929 | -724 | -595 | 908 | 382 | 923 | 1.192 |
| Tax | 34 | 42 | 56 | 26 | -7 | 48 | 9 | 42 | -134 | 9 | 20 | -101 | -59 | -24 |
| Net profit | 106 | 131 | 266 | 367 | -3 | 649 | 361 | 887 | -590 | -604 | 887 | 483 | 981 | 1.215 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 369 | 488 | 803 | 1.254 | 934 | 1.411 | 1.949 | 2.931 | 2.030 | 1.070 | 1.843 | 2.256 | 3.381 | 3.867 |
| Equity | 227 | 313 | 530 | 796 | 794 | 1.341 | 1.540 | 2.427 | 1.729 | 1.014 | 1.789 | 2.158 | 3.021 | 3.715 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 44 | 151 | 265 | 0 | 0 | 0 | 58 | 218 | 131 |
| Short-term debt | 141 | 174 | 272 | 456 | 141 | 26 | 258 | 239 | 301 | 55 | 55 | 41 | 142 | 21 |
| Total debt | 141 | 174 | 272 | 456 | 141 | 70 | 409 | 504 | 301 | 55 | 55 | 98 | 360 | 152 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|