| Revenue | DKK 1,1M | +21% |
| EBITDA | DKK 783K | +128% |
| Net profit | DKK 2,9M | -15% |
| Total assets | DKK 39,6M | -19% |
| Equity | DKK 34M | -22% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 236 | 418 | 140 | 206 | 187 | 202 | 196 | 268 | 520 | — | 1.082 | 1.322 | 922 | 1.111 |
| Staff expenses | -193 | -374 | -70 | -185 | -164 | -102 | -115 | -196 | -298 | -267 | -356 | -530 | -579 | -328 |
| EBITDA | 42 | 44 | 70 | 21 | 23 | 100 | 81 | 73 | 221 | 348 | 246 | 792 | 343 | 783 |
| Depreciation & amort. | -51 | -51 | -51 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -7 | 19 | 21 | 23 | 100 | 81 | 73 | 221 | 348 | 246 | 792 | 343 | 783 |
| Net financials | 146 | 127 | 920 | 710 | 964 | 736 | 2.826 | 2.024 | 4.156 | 3.252 | 3.677 | 14.478 | 3.185 | 2.303 |
| Profit before tax | 138 | 119 | 938 | 730 | 987 | 738 | 2.907 | 2.097 | 4.377 | 3.600 | 3.923 | 15.270 | 3.528 | 3.086 |
| Tax | 14 | -6 | -5 | 1 | 1 | 7 | 6 | 21 | 39 | 69 | 49 | 157 | 58 | 137 |
| Net profit | 124 | 126 | 943 | 730 | 986 | 731 | 2.901 | 2.075 | 4.338 | 3.531 | 3.875 | 15.113 | 3.470 | 2.949 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.562 | 5.874 | 7.535 | 8.858 | 10.181 | 11.684 | 14.633 | 16.744 | 24.927 | 28.451 | 28.801 | 44.899 | 48.802 | 39.623 |
| Equity | 4.535 | 4.661 | 5.604 | 6.334 | 7.320 | 8.051 | 10.952 | 13.027 | 17.365 | 20.896 | 24.770 | 39.883 | 43.353 | 34.006 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.016 | 1.208 | 1.930 | 2.524 | 2.861 | 3.633 | 3.682 | 3.717 | 7.563 | 7.556 | 4.030 | 5.015 | 5.449 | 5.617 |
| Total debt | 1.016 | 1.208 | 1.930 | 2.524 | 2.861 | 3.633 | 3.682 | 3.717 | 7.563 | 7.556 | 4.030 | 5.015 | 5.449 | 5.617 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 0.0% | 2020 | |
| Individual | 25.0% | 0.0% | 2020 | |
| Individual | 25.0% | 0.0% | 2020 | |
| Individual | 0.0% | 50.0% | 2020 | |
| Individual | 0.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|