| Revenue | DKK 850K | +64% |
| EBITDA | DKK 107K | +100% |
| Net profit | DKK 73K | +287% |
| Total assets | DKK 895K | +87% |
| Equity | DKK 358K | +26% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 649 | 535 | 486 | 246 | -8 | 311 | 324 | 320 | 326 | 988 | 702 | 774 | 519 | 850 |
| Staff expenses | -200 | -496 | -410 | -569 | -254 | -218 | -238 | -217 | -273 | -506 | -590 | -641 | -466 | -743 |
| EBITDA | 449 | 39 | 76 | -323 | -262 | 94 | 87 | 103 | 53 | 483 | 112 | 133 | 54 | 107 |
| Depreciation & amort. | -7 | -17 | -21 | -30 | -19 | -15 | -19 | -34 | -32 | -32 | -30 | -12 | -6 | -6 |
| EBIT | 442 | 23 | 56 | -353 | -281 | 79 | 68 | 69 | 21 | 451 | 82 | 122 | 47 | 101 |
| Net financials | -24 | -13 | -4 | -13 | -110 | -42 | -31 | -2 | 57 | -4 | -5 | -57 | -16 | -4 |
| Profit before tax | 419 | 9 | 52 | -367 | -392 | 36 | 37 | 67 | 78 | 447 | 77 | 64 | 31 | 97 |
| Tax | 109 | 10 | 22 | 3 | -1 | -1 | -0 | -0 | -6 | 104 | 21 | 17 | 12 | 24 |
| Net profit | 310 | -0 | 30 | -370 | -390 | 37 | 37 | 67 | 84 | 342 | 57 | 47 | 19 | 73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 730 | 422 | 546 | 698 | 771 | 586 | 523 | 714 | 681 | 698 | 552 | 508 | 479 | 895 |
| Equity | 205 | 205 | 235 | -135 | -526 | -355 | -318 | -166 | -180 | 162 | 219 | 266 | 285 | 358 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 525 | 217 | 311 | 833 | 1.297 | 941 | 768 | 880 | 861 | 536 | 333 | 242 | 195 | 535 |
| Total debt | 525 | 217 | 311 | 833 | 1.297 | 941 | 841 | 880 | 861 | 536 | 333 | 242 | 195 | 535 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|