| Revenue | DKK 3,2M | +68% |
| EBITDA | DKK 2,2M | +123% |
| Net profit | DKK 1,8M | +153% |
| Total assets | DKK 4,4M | +67% |
| Equity | DKK 3,4M | +54% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 304 | 1.153 | 541 | 1.181 | 643 | 609 | 121 | 1.210 | 929 | 1.010 | 1.585 | 1.846 | 1.906 | 3.202 |
| Staff expenses | -669 | -711 | -574 | -567 | -792 | -478 | -454 | -741 | -611 | -588 | -834 | -964 | -907 | -976 |
| EBITDA | -365 | 442 | -34 | 613 | -149 | 131 | -333 | 468 | 317 | 422 | 751 | 882 | 999 | 2.226 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -51 | -51 | -51 | -48 |
| EBIT | -365 | 442 | -34 | 613 | -149 | 131 | -333 | 468 | 317 | 405 | 699 | 831 | 948 | 2.178 |
| Net financials | -21 | -7 | -3 | 0 | -2 | -3 | -1 | -1 | -1 | 106 | -19 | 23 | -37 | 119 |
| Profit before tax | -180 | 435 | -19 | 613 | -88 | 128 | -187 | 468 | 316 | 511 | 680 | 853 | 911 | 2.298 |
| Tax | 103 | 109 | 9 | 146 | 32 | 29 | 73 | 103 | 69 | 113 | 152 | 190 | 203 | 507 |
| Net profit | -283 | 326 | -28 | 468 | -120 | 99 | -260 | 364 | 248 | 398 | 527 | 664 | 708 | 1.791 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 206 | 255 | 226 | 876 | 391 | 430 | 146 | 613 | 971 | 1.231 | 1.725 | 2.458 | 2.648 | 4.427 |
| Equity | — | 130 | 103 | 570 | 350 | 381 | 68 | 378 | 571 | 912 | 1.382 | 1.987 | 2.194 | 3.385 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 401 | 125 | 123 | 305 | 42 | 49 | 78 | 235 | 400 | 309 | 333 | 465 | 452 | 1.026 |
| Total debt | 401 | 125 | 123 | 305 | 42 | 49 | 78 | 235 | 400 | 309 | 333 | 465 | 452 | 1.026 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|