| Revenue | DKK 36K | -328% |
| EBITDA | DKK -186K | -63% |
| Net profit | DKK 158K | -82% |
| Total assets | DKK 6,4M | -6% |
| Equity | DKK 5,9M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.020 | 3.341 | 3.290 | 4.069 | 4.203 | 4.279 | 4.171 | 4.238 | 3.872 | 4.679 | 4.158 | -16 | 36 |
| Staff expenses | -2.632 | -2.719 | -2.759 | -3.278 | -3.361 | -3.745 | -3.780 | -3.779 | -3.408 | -3.550 | -1.778 | -98 | -222 |
| EBITDA | 388 | 622 | 532 | 792 | 841 | 529 | 391 | 459 | 464 | 1.128 | 1.430 | -114 | -186 |
| Depreciation & amort. | -214 | -205 | -154 | -167 | -216 | -235 | -245 | -215 | -171 | -120 | -42 | -42 | -39 |
| EBIT | 173 | 416 | 378 | 625 | 625 | 294 | 146 | 244 | 293 | 1.009 | 1.388 | -156 | -225 |
| Net financials | -32 | -20 | -12 | 83 | 440 | 304 | 373 | 407 | 437 | 430 | 440 | 1.003 | 308 |
| Profit before tax | 142 | 397 | 365 | 708 | 1.065 | 598 | 519 | 650 | 730 | 1.439 | 1.828 | 847 | 83 |
| Tax | 31 | 99 | 91 | 147 | 137 | 66 | 32 | 54 | 64 | 220 | 310 | -32 | -74 |
| Net profit | 110 | 297 | 274 | 560 | 928 | 532 | 486 | 596 | 666 | 1.219 | 1.518 | 878 | 158 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.595 | 1.807 | 2.047 | 2.689 | 3.523 | 3.770 | 3.899 | 4.512 | 5.531 | 6.443 | 6.692 | 6.794 | 6.378 |
| Equity | 289 | 489 | 665 | 1.126 | 1.953 | 2.382 | 2.762 | 3.250 | 3.806 | 4.912 | 6.315 | 6.476 | 5.911 |
| Long-term debt | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.106 | 1.317 | 1.382 | 1.559 | 1.564 | 1.386 | 1.137 | 1.261 | 1.671 | 1.531 | 375 | 317 | 466 |
| Total debt | 1.306 | 1.317 | 1.382 | 1.559 | 1.564 | 1.386 | 1.137 | 1.261 | 1.726 | 1.531 | 375 | 317 | 466 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
| Individual | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Fitzner Larsen | Board of Directors | 0 companies |
| Mitzi Jeannie Rasmussen | Board of Directors | 0 companies |