| Revenue | DKK 15K | -183% |
| EBITDA | DKK 15K | +109% |
| Net profit | DKK 16K | +112% |
| Total assets | DKK 251K | +2% |
| Equity | DKK 94K | +20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 174 | 167 | 380 | 267 | 322 | 296 | 427 | 192 | 388 | 330 | 134 | -18 | 15 |
| Staff expenses | -0 | -0 | -183 | -275 | -286 | -297 | -303 | -352 | -324 | -394 | -328 | -137 | -0 |
| EBITDA | 174 | 167 | 197 | -9 | 36 | -0 | 124 | -160 | 64 | -71 | -236 | -160 | 15 |
| Depreciation & amort. | -9 | -15 | -6 | -6 | -6 | -6 | -0 | -10 | -10 | -6 | -0 | -0 | -0 |
| EBIT | 165 | 152 | 191 | -15 | 30 | -6 | 124 | -170 | 54 | -77 | -236 | -160 | 15 |
| Net financials | -5 | -3 | -4 | -6 | -5 | -5 | -14 | -12 | -19 | 18 | -16 | -9 | 6 |
| Profit before tax | 160 | 148 | 187 | -21 | 25 | -11 | 110 | -182 | 35 | -59 | -253 | -168 | 20 |
| Tax | 40 | 42 | 48 | -3 | 6 | -2 | 24 | -40 | 8 | -13 | -53 | -37 | 4 |
| Net profit | 120 | 107 | 139 | -18 | 19 | -9 | 86 | -143 | 27 | -46 | -199 | -132 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 495 | 517 | 799 | 570 | 660 | 719 | 917 | 748 | 870 | 778 | 565 | 247 | 251 |
| Equity | 249 | 356 | 495 | 477 | 496 | 487 | 573 | 430 | 457 | 409 | 209 | 78 | 94 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 246 | 162 | 304 | 94 | 164 | 232 | 345 | 318 | 412 | 369 | 355 | 170 | 158 |
| Total debt | 246 | 162 | 304 | 94 | 164 | 232 | 345 | 318 | 412 | 369 | 355 | 170 | 158 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|