| Revenue | DKK 2,9M | -15% |
| EBITDA | DKK 783K | -46% |
| Net profit | DKK 455K | -55% |
| Total assets | DKK 5,5M | +3% |
| Equity | DKK 2,9M | +13% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.794 | 479 | 1.240 | 2.086 | 2.634 | 896 | 1.907 | 1.681 | 1.738 | 1.755 | 2.378 | 2.644 | 3.374 | 2.857 |
| Staff expenses | -38 | -334 | -696 | -1.208 | -1.399 | -1.813 | -1.725 | -1.553 | -1.661 | -1.402 | -1.798 | -1.835 | -1.897 | -2.075 |
| EBITDA | 541 | 145 | 544 | 877 | 1.235 | -917 | 182 | 128 | 77 | 353 | 580 | 809 | 1.437 | 783 |
| Depreciation & amort. | -0 | -7 | -7 | -36 | -50 | -55 | -48 | -48 | -19 | -5 | -0 | -0 | -18 | -62 |
| EBIT | 541 | 138 | 537 | 841 | 1.185 | -972 | 134 | 80 | 58 | 348 | 580 | 809 | 1.419 | 720 |
| Net financials | -52 | -58 | -66 | -44 | -49 | -52 | -66 | -87 | -78 | -98 | -71 | -97 | -105 | -115 |
| Profit before tax | 489 | 79 | 471 | 797 | 1.136 | -1.025 | 68 | -7 | -20 | 250 | 509 | 712 | 1.314 | 605 |
| Tax | -26 | 19 | 126 | 202 | 270 | -216 | 21 | 6 | 25 | 67 | 96 | 180 | 303 | 150 |
| Net profit | 516 | 51 | 345 | 595 | 870 | -809 | 46 | -13 | -45 | 183 | 413 | 532 | 1.012 | 455 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.280 | 1.683 | 2.151 | 2.863 | 5.486 | 3.462 | 3.034 | 3.443 | 2.902 | 3.563 | 3.086 | 5.604 | 5.318 | 5.489 |
| Equity | -32 | 20 | 365 | 960 | 1.829 | 920 | 863 | 849 | 697 | 769 | 1.182 | 1.599 | 2.551 | 2.884 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 647 | 434 |
| Short-term debt | 1.312 | 1.663 | 1.787 | 1.900 | 3.651 | 2.543 | 2.171 | 2.594 | 2.205 | 2.794 | 1.901 | 4.000 | 2.085 | 2.136 |
| Total debt | 1.312 | 1.663 | 1.787 | 1.900 | 3.651 | 2.543 | 2.171 | 2.594 | 2.205 | 2.794 | 1.901 | 4.000 | 2.732 | 2.570 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
| Individual | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|