| Revenue | DKK 1,3M | +14% |
| EBITDA | DKK 162K | +239% |
| Net profit | DKK 83K | +159% |
| Total assets | DKK 1M | +13% |
| Equity | DKK 375K | +29% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | -1 | -1 | -1 | -1 | -35 | 477 | 425 | 434 | 1.665 | 1.909 | 1.634 | 1.126 | 1.289 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -360 | -344 | -375 | -1.491 | -1.741 | -1.462 | -1.243 | -1.127 |
| EBITDA | 67 | -1 | -1 | -1 | -1 | -35 | 117 | 81 | 59 | 174 | 168 | 173 | -117 | 162 |
| Depreciation & amort. | 34 | -0 | -0 | -0 | -0 | -1 | -28 | -59 | -62 | -62 | -61 | -64 | -45 | -42 |
| EBIT | 33 | -1 | -1 | -1 | -1 | -37 | 89 | 22 | -3 | 111 | 107 | 109 | -162 | 120 |
| Net financials | 0 | 0 | 0 | 0 | 50 | -0 | -5 | -7 | 4 | -2 | -12 | -24 | -19 | -13 |
| Profit before tax | 33 | -1 | -1 | -1 | 49 | -37 | 84 | 14 | 1 | 110 | 95 | 85 | -181 | 107 |
| Tax | -0 | -0 | -0 | -0 | -0 | -13 | 19 | 4 | 0 | 24 | 21 | 19 | -40 | 23 |
| Net profit | 33 | -1 | -1 | -1 | 49 | -24 | 66 | 11 | 0 | 86 | 74 | 66 | -141 | 83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 111 | 111 | 111 | 111 | 160 | 233 | 570 | 580 | 617 | 1.117 | 1.097 | 1.208 | 914 | 1.036 |
| Equity | 110 | 108 | 107 | 106 | 155 | 130 | 196 | 207 | 208 | 293 | 367 | 433 | 292 | 375 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 | 3 | 4 | 5 | 6 | 102 | 368 | 363 | 402 | 823 | 727 | 775 | 622 | 661 |
| Total debt | 1 | 3 | 4 | 5 | 6 | 102 | 368 | 363 | 402 | 823 | 727 | 775 | 622 | 661 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|