| Revenue | DKK 156K | +3% |
| EBITDA | DKK 78K | -16% |
| Net profit | DKK 190K | -4% |
| Total assets | DKK 684K | -9% |
| Equity | DKK 610K | +27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 80 | 79 | -5 | 225 | 175 | 201 | 33 | 42 | 48 | 106 | 154 | 151 | 156 |
| Staff expenses | -41 | -21 | -35 | -166 | -245 | -219 | -12 | -4 | -4 | -13 | -96 | -59 | -78 |
| EBITDA | 39 | 58 | -40 | 59 | -70 | -18 | 21 | 38 | 44 | 94 | 58 | 92 | 78 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 39 | 58 | -40 | 59 | -70 | -18 | 21 | 38 | 44 | 94 | 58 | 92 | 78 |
| Net financials | -87 | 211 | -106 | 73 | -10 | 55 | 72 | -11 | 47 | 118 | 76 | 126 | 129 |
| Profit before tax | -48 | -140 | 46 | -21 | -54 | 37 | 92 | 27 | 91 | 211 | 134 | 218 | 207 |
| Tax | 1 | 16 | -0 | 2 | -0 | -0 | -0 | -0 | 6 | 22 | 13 | 20 | 17 |
| Net profit | -49 | -156 | 46 | -23 | -54 | 37 | 92 | 27 | 86 | 189 | 122 | 198 | 190 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 74 | 84 | 47 | 172 | 277 | 341 | 360 | 402 | 314 | 353 | 494 | 748 | 684 |
| Equity | -54 | -210 | -164 | -187 | -240 | -203 | -111 | -84 | 1 | 190 | 312 | 480 | 610 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 128 | 294 | 211 | 359 | 517 | 544 | 339 | 353 | 215 | 65 | 104 | 269 | 75 |
| Total debt | 128 | 294 | 211 | 359 | 517 | 544 | 339 | 353 | 215 | 65 | 104 | 269 | 75 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|