| Revenue | DKK 599K | +21% |
| EBITDA | DKK -45K | +78% |
| Net profit | DKK 120K | +226% |
| Total assets | DKK 1,2M | +2% |
| Equity | DKK 1,1M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 344 | 252 | 1.677 | 1.041 | 791 | 345 | 893 | 913 | 914 | 1.140 | 1.193 | 673 | 496 | 599 |
| Staff expenses | -101 | -0 | -1.403 | -891 | -540 | -572 | -555 | -600 | -600 | -664 | -643 | -663 | -700 | -644 |
| EBITDA | 181 | -5 | 273 | 151 | 251 | -274 | 203 | 269 | 314 | 302 | 486 | 10 | -203 | -45 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -77 | -97 | -92 | -0 | -0 |
| EBIT | 181 | -5 | 273 | 151 | 251 | -274 | 203 | 269 | 314 | 225 | 388 | -82 | -203 | -45 |
| Net financials | -107 | 17 | 22 | 209 | -72 | -164 | -34 | 95 | 251 | -15 | -94 | 140 | 109 | 186 |
| Profit before tax | 73 | 12 | 295 | 360 | 179 | -438 | 169 | 364 | 565 | 209 | 295 | 58 | -94 | 141 |
| Tax | 25 | 3 | 119 | 50 | 40 | -0 | 38 | 11 | 72 | 58 | 40 | 57 | 1 | 21 |
| Net profit | 48 | 9 | 176 | 310 | 139 | -438 | 131 | 283 | 440 | 165 | 255 | 1 | -95 | 120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 338 | 556 | 1.088 | 1.039 | 899 | 311 | 317 | 637 | 1.296 | 1.148 | 1.382 | 1.267 | 1.207 | 1.225 |
| Equity | 229 | 191 | 317 | 578 | 666 | 212 | 291 | 520 | 905 | 1.014 | 1.269 | 1.214 | 1.060 | 1.109 |
| Long-term debt | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 0 | 0 | 0 |
| Short-term debt | 66 | 365 | 770 | 461 | 233 | 211 | 101 | 156 | 391 | 134 | 75 | 53 | 147 | 117 |
| Total debt | 109 | 365 | 770 | 461 | 233 | 211 | 101 | 156 | 391 | 134 | 113 | 53 | 147 | 117 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|