| Revenue | DKK 3M | +22% |
| EBITDA | DKK 1,6M | +82% |
| Net profit | DKK 1,4M | +140% |
| Total assets | DKK 18,8M | +8% |
| Equity | DKK 13,1M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.096 | 1.680 | 2.223 | 3.294 | 3.005 | 2.921 | 2.379 | 3.179 | 2.198 | 2.932 | 3.052 | 2.497 | 3.039 |
| Staff expenses | -574 | -1.180 | -2.208 | -2.813 | -2.730 | -2.480 | -2.012 | -1.858 | -1.761 | -1.765 | -2.087 | -1.594 | -1.399 |
| EBITDA | 521 | 499 | 15 | 481 | 276 | 441 | 367 | 1.321 | 437 | 1.167 | 965 | 903 | 1.639 |
| Depreciation & amort. | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 508 | 499 | 15 | 481 | 276 | 441 | 367 | 1.321 | 437 | 1.167 | 965 | 903 | 1.639 |
| Net financials | 159 | 48 | 235 | 105 | 128 | -46 | 207 | 658 | 2.258 | 2.822 | -549 | -192 | 53 |
| Profit before tax | 667 | 547 | 250 | 587 | 403 | 395 | 574 | 1.980 | 2.695 | 3.989 | 416 | 711 | 1.692 |
| Tax | 140 | 135 | 26 | 141 | 90 | 78 | 130 | 243 | 61 | 120 | -34 | 128 | 296 |
| Net profit | 526 | 412 | 224 | 446 | 313 | 318 | 445 | 1.736 | 2.634 | 3.870 | 449 | 583 | 1.396 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.870 | 2.272 | 3.059 | 3.529 | 6.665 | 6.569 | 6.905 | 9.551 | 12.461 | 17.969 | 18.009 | 17.503 | 18.843 |
| Equity | 1.476 | 1.790 | 1.915 | 2.259 | 2.572 | 2.787 | 3.125 | 4.754 | 7.277 | 11.034 | 11.369 | 11.834 | 13.108 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 393 | 482 | 1.145 | 1.269 | 4.092 | 3.782 | 3.779 | 4.798 | 5.184 | 6.935 | 6.640 | 5.669 | 5.735 |
| Total debt | 393 | 482 | 1.145 | 1.269 | 4.092 | 3.782 | 3.779 | 4.798 | 5.184 | 6.935 | 6.640 | 5.669 | 5.735 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|