| Revenue | DKK 12K | -360% |
| EBITDA | DKK -168K | +5% |
| Net profit | DKK 265K | +193% |
| Total assets | DKK 10,4M | +5% |
| Equity | DKK 10M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.070 | 1.215 | 1.091 | 658 | 579 | 585 | 539 | 376 | 160 | 49 | 250 | 111 | -5 | 12 |
| Staff expenses | -499 | -599 | -657 | -637 | -540 | -472 | -452 | -352 | -134 | -60 | -214 | -149 | -172 | -180 |
| EBITDA | 571 | 616 | 434 | 21 | 39 | 112 | 87 | 24 | 25 | -11 | 36 | -38 | -177 | -168 |
| Depreciation & amort. | -54 | -36 | -52 | -52 | -52 | -52 | -47 | -54 | -54 | -54 | -0 | -0 | -0 | -0 |
| EBIT | 517 | 580 | 381 | -32 | -13 | 60 | 41 | -30 | -29 | -65 | 36 | -38 | -177 | -168 |
| Net financials | 758 | 464 | 989 | 574 | 27 | 187 | 65 | 124 | 42 | 334 | 2.043 | 350 | 294 | 505 |
| Profit before tax | 1.275 | 1.044 | 1.371 | 542 | 14 | 247 | 106 | 93 | 13 | 269 | 2.079 | 312 | 117 | 337 |
| Tax | 164 | 241 | 337 | 128 | 4 | 55 | 24 | 21 | 3 | 59 | 458 | 69 | 26 | 72 |
| Net profit | 1.112 | 802 | 1.034 | 414 | 10 | 192 | 82 | 72 | 10 | 209 | 1.621 | 243 | 90 | 265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.692 | 4.616 | 5.704 | 5.888 | 6.903 | 6.443 | 7.567 | 6.141 | 6.276 | 6.489 | 10.220 | 9.871 | 9.869 | 10.375 |
| Equity | 3.486 | 4.288 | 5.322 | 5.737 | 5.746 | 5.939 | 6.020 | 6.093 | 6.103 | 6.312 | 9.649 | 9.793 | 9.783 | 10.048 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 206 | 327 | 379 | 150 | 1.156 | 505 | 1.529 | 49 | 173 | 177 | 526 | 24 | 6 | 327 |
| Total debt | 206 | 327 | 379 | 150 | 1.156 | 505 | 1.529 | 49 | 173 | 177 | 526 | 24 | 6 | 327 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|