| Revenue | DKK 3M | +67% |
| EBITDA | DKK 1,8M | +114% |
| Net profit | DKK 1,7M | +12% |
| Total assets | DKK 18M | +8% |
| Equity | DKK 17,5M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 699 | 832 | 986 | 1.039 | 1.375 | 1.473 | 1.740 | 1.775 | 1.993 | 2.263 | 2.861 | 12.326 | 1.815 | 3.040 |
| Staff expenses | -106 | -458 | -540 | -596 | -611 | -666 | -709 | -825 | -784 | -875 | -968 | -965 | -965 | -965 |
| EBITDA | 593 | 374 | 445 | 429 | 731 | 776 | 994 | 902 | 1.042 | 1.383 | 1.877 | 11.335 | 823 | 1.762 |
| Depreciation & amort. | -0 | -0 | -31 | -55 | -69 | -88 | -88 | -90 | -89 | -85 | -112 | -134 | -78 | -64 |
| EBIT | 593 | 374 | 415 | 375 | 661 | 688 | 906 | 812 | 953 | 1.298 | 1.766 | 11.201 | 745 | 1.699 |
| Net financials | 64 | 126 | 247 | -133 | 109 | -27 | -58 | 11 | -57 | 262 | 375 | 325 | 1.184 | 517 |
| Profit before tax | 657 | 500 | 662 | 242 | 770 | 661 | 848 | 823 | 896 | 1.560 | 2.141 | 11.526 | 1.929 | 2.216 |
| Tax | 164 | 125 | 163 | 60 | 174 | 149 | 191 | 187 | 232 | 344 | 477 | 2.546 | 440 | 554 |
| Net profit | 493 | 374 | 498 | 182 | 597 | 511 | 656 | 637 | 664 | 1.216 | 1.664 | 8.980 | 1.489 | 1.662 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 843 | 1.121 | 1.612 | 1.697 | 2.256 | 2.583 | 3.058 | 3.491 | 4.299 | 5.277 | 6.798 | 15.424 | 16.678 | 18.027 |
| Equity | 759 | 1.036 | 1.438 | 1.521 | 2.016 | 2.327 | 2.784 | 3.220 | 3.784 | 4.900 | 6.364 | 15.144 | 16.333 | 17.495 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 85 | 85 | 174 | 177 | 225 | 239 | 260 | 262 | 514 | 377 | 433 | 280 | 344 | 531 |
| Total debt | 85 | 85 | 174 | 177 | 225 | 239 | 260 | 262 | 514 | 377 | 433 | 280 | 344 | 531 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|