| Revenue | DKK 338K | -7% |
| EBITDA | DKK 54K | +234% |
| Net profit | DKK 42K | +254% |
| Total assets | DKK 240K | -6% |
| Equity | DKK 167K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.295 | 1.030 | 735 | 660 | 543 | 533 | 586 | 512 | 519 | 441 | 494 | 464 | 362 | 338 |
| Staff expenses | -1.177 | -887 | -634 | -636 | -468 | -413 | -474 | -447 | -415 | -362 | -398 | -435 | -346 | -284 |
| EBITDA | 118 | 143 | 101 | 24 | 75 | 120 | 138 | 65 | 104 | 79 | 96 | 28 | 16 | 54 |
| Depreciation & amort. | -55 | -52 | -52 | -52 | -0 | -0 | 13 | -24 | -53 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 63 | 90 | 48 | -29 | 75 | 120 | 125 | 41 | 51 | 79 | 96 | 28 | 16 | 54 |
| Net financials | -18 | -15 | -2 | 9 | -1 | 0 | -1 | -2 | -2 | -4 | -4 | -1 | -0 | -0 |
| Profit before tax | 44 | 76 | 46 | -20 | 75 | 121 | 124 | 39 | 49 | 76 | 91 | 28 | 16 | 54 |
| Tax | 12 | 19 | 13 | -4 | 18 | 27 | 28 | -9 | 30 | 17 | 23 | 7 | 4 | 12 |
| Net profit | 33 | 57 | 34 | -15 | 57 | 94 | 96 | 48 | 19 | 58 | 68 | 21 | 12 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 703 | 566 | 434 | 304 | 400 | 382 | 431 | 469 | 572 | 474 | 388 | 341 | 255 | 240 |
| Equity | 236 | 245 | 230 | 165 | 222 | 264 | 307 | 301 | 265 | 267 | 278 | 239 | 190 | 167 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 466 | 316 | 204 | 139 | 178 | 116 | 124 | 168 | 307 | 208 | 111 | 102 | 64 | 73 |
| Total debt | 466 | 316 | 204 | 139 | 178 | 116 | 124 | 168 | 307 | 208 | 111 | 102 | 64 | 73 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|