| Revenue | DKK 2M | +4% |
| EBITDA | DKK 309K | +297% |
| Net profit | DKK 199K | +233% |
| Total assets | DKK 1,2M | +28% |
| Equity | DKK 391K | +104% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 387 | 1.115 | 776 | 968 | 1.044 | 2.005 | 1.716 | 1.617 | 1.187 | 1.177 | 1.396 | 1.912 | 1.998 |
| Staff expenses | -314 | -1.096 | -710 | -874 | -1.004 | -1.952 | -1.757 | -1.730 | -1.185 | -1.151 | -1.321 | -1.835 | -1.689 |
| EBITDA | 73 | 19 | 66 | 94 | 40 | 53 | -41 | -112 | 2 | 27 | 75 | 78 | 309 |
| Depreciation & amort. | -16 | -51 | -51 | -54 | -58 | -0 | -0 | -0 | -0 | -10 | -20 | -0 | -0 |
| EBIT | 57 | -31 | 15 | 40 | -18 | 53 | -41 | -112 | 2 | 17 | 55 | 78 | 309 |
| Net financials | 0 | -0 | -0 | -13 | 0 | -0 | -2 | -0 | -1 | -1 | -19 | 0 | -75 |
| Profit before tax | 57 | -31 | 15 | 27 | -18 | 53 | -42 | -113 | 2 | 16 | 37 | 78 | 234 |
| Tax | 14 | -17 | -0 | 1 | -5 | 12 | -9 | -23 | -20 | 4 | 8 | 18 | 35 |
| Net profit | 43 | -14 | 15 | 26 | -13 | 42 | -33 | -90 | 22 | 12 | 28 | 60 | 199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 405 | 550 | 573 | 670 | 712 | 766 | 822 | 714 | 908 | 1.131 | 954 | 943 | 1.208 |
| Equity | 138 | 124 | 139 | 165 | 152 | 193 | 160 | 70 | 92 | 104 | 132 | 192 | 391 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 255 | 432 | 440 | 499 | 560 | 572 | 662 | 644 | 815 | 1.027 | 822 | 751 | 817 |
| Total debt | 255 | 432 | 440 | 499 | 560 | 572 | 662 | 644 | 815 | 1.027 | 822 | 751 | 817 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|