| Revenue | DKK 233K | -14% |
| EBITDA | DKK 22K | +14% |
| Net profit | DKK 31K | +23% |
| Total assets | DKK 409K | +18% |
| Equity | DKK 255K | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 82 | 474 | 327 | 469 | 384 | 440 | 330 | 385 | 453 | 373 | 323 | 195 | 270 | 233 |
| Staff expenses | -58 | -400 | -390 | -347 | -374 | -405 | -313 | -337 | -420 | -349 | -376 | -238 | -251 | -211 |
| EBITDA | 24 | 75 | -63 | 122 | 10 | 35 | 17 | 48 | 34 | 24 | -52 | -43 | 19 | 22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 24 | 75 | -63 | 122 | 10 | 35 | 17 | 48 | 34 | 24 | -52 | -43 | 19 | 22 |
| Net financials | -7 | -0 | -8 | 1 | -3 | -5 | -10 | -2 | 0 | -7 | 6 | 23 | 14 | 19 |
| Profit before tax | 17 | 75 | -71 | 123 | 7 | 30 | 7 | 47 | 34 | 32 | -46 | -20 | 33 | 40 |
| Tax | -0 | 14 | -16 | 29 | 2 | 7 | 2 | 10 | 8 | 8 | -9 | -2 | 8 | 9 |
| Net profit | 17 | 61 | -55 | 94 | 5 | 23 | 5 | 36 | 26 | 24 | -37 | -18 | 26 | 31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 77 | 164 | 293 | 334 | 300 | 301 | 290 | 366 | 455 | 436 | 400 | 326 | 348 | 409 |
| Equity | 34 | 95 | 40 | 133 | 139 | 162 | 167 | 203 | 229 | 253 | 216 | 198 | 224 | 255 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 43 | 69 | 253 | 201 | 162 | 139 | 123 | 163 | 226 | 183 | 184 | 128 | 124 | 154 |
| Total debt | 43 | 69 | 253 | 201 | 162 | 139 | 123 | 163 | 226 | 183 | 184 | 128 | 124 | 154 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|