| Revenue | DKK 2,1M | +44% |
| EBITDA | DKK 1,4M | +83% |
| Net profit | DKK 1,6M | +67% |
| Total assets | DKK 6,5M | +13% |
| Equity | DKK 5,6M | +17% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 195 | 619 | 1.342 | 847 | 478 | 412 | 759 | 1.402 | 942 | 1.398 | 2.331 | 1.469 | 2.115 |
| Staff expenses | -0 | -375 | -775 | -486 | -553 | -641 | -588 | -591 | -600 | -590 | -685 | -719 | -742 |
| EBITDA | 362 | 190 | 423 | 295 | -75 | -229 | 171 | 811 | 341 | 808 | 1.646 | 750 | 1.373 |
| Depreciation & amort. | 29 | 47 | -13 | -14 | -17 | -21 | -26 | -32 | -20 | -13 | -13 | -11 | -4 |
| EBIT | 333 | 143 | 410 | 281 | -92 | -249 | 146 | 779 | 321 | 795 | 1.633 | 739 | 1.369 |
| Net financials | -377 | 127 | 691 | 191 | 261 | 737 | 139 | 193 | -51 | 78 | 241 | 401 | 563 |
| Profit before tax | -44 | 270 | 1.101 | 472 | 169 | 573 | 284 | 972 | 271 | 873 | 1.873 | 1.140 | 1.932 |
| Tax | 106 | 45 | 103 | 67 | 14 | 43 | 36 | 168 | 3 | 156 | 352 | 206 | 376 |
| Net profit | -150 | 225 | 998 | 406 | 155 | 530 | 249 | 805 | 268 | 716 | 1.521 | 934 | 1.556 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 773 | 774 | 2.159 | 1.885 | 1.752 | 2.594 | 2.389 | 3.230 | 3.391 | 3.553 | 5.445 | 5.708 | 6.452 |
| Equity | 420 | 596 | 1.224 | 1.580 | 1.634 | 2.061 | 2.204 | 2.900 | 2.858 | 3.150 | 4.557 | 4.832 | 5.643 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 353 | 178 | 935 | 305 | 116 | 532 | 185 | 330 | 533 | 402 | 888 | 877 | 808 |
| Total debt | 353 | 178 | 935 | 305 | 118 | 533 | 185 | 330 | 533 | 402 | 888 | 877 | 808 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|