| Revenue | DKK 2,1M | -1% |
| EBITDA | DKK 571K | -34% |
| Net profit | DKK 306K | -45% |
| Total assets | DKK 2,5M | -2% |
| Equity | DKK 1,8M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -270 | 286 | 364 | 461 | 383 | 293 | 868 | 1.146 | 986 | 665 | 1.389 | 2.216 | 2.126 | 2.112 |
| Staff expenses | -230 | -247 | -294 | -394 | -371 | -431 | -309 | -433 | -879 | -551 | -927 | -1.420 | -1.259 | -1.540 |
| EBITDA | 58 | 39 | 70 | 67 | 12 | -139 | 559 | 713 | 108 | 114 | 462 | 796 | 868 | 571 |
| Depreciation & amort. | -49 | -21 | -22 | -23 | -7 | -28 | -91 | -56 | -79 | -45 | -37 | -66 | -102 | -65 |
| EBIT | 9 | 18 | 48 | 44 | 5 | -167 | 468 | 656 | 29 | 69 | 425 | 730 | 765 | 507 |
| Net financials | -5 | 0 | -6 | -1 | -0 | -1 | -4 | -4 | 174 | -2 | 122 | -290 | -19 | -101 |
| Profit before tax | 13 | 18 | 42 | 43 | 5 | -168 | 464 | 652 | 203 | 67 | 547 | 440 | 746 | 406 |
| Tax | 5 | 4 | 12 | 11 | 1 | 28 | 105 | 249 | 45 | 15 | 124 | 102 | 191 | 100 |
| Net profit | 7 | 14 | 30 | 32 | 4 | -195 | 359 | 403 | 158 | 52 | 423 | 338 | 555 | 306 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 647 | 551 | 588 | 647 | 558 | 636 | 1.245 | 1.278 | 1.574 | 1.472 | 1.954 | 2.465 | 2.524 | 2.469 |
| Equity | 406 | 420 | 449 | 481 | 415 | 220 | 579 | 874 | 921 | 859 | 1.169 | 1.389 | 1.822 | 1.791 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -241 | 131 | 138 | 165 | 143 | 415 | 665 | 404 | 653 | 612 | 785 | 1.074 | 702 | 678 |
| Total debt | -241 | 131 | 138 | 165 | 143 | 415 | 665 | 404 | 653 | 612 | 785 | 1.074 | 702 | 678 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Michael Vahlkvist | Audit | 0 companies |