| Revenue | DKK 782K | -46% |
| EBITDA | DKK 152K | +280% |
| Net profit | DKK 180K | +690% |
| Total assets | DKK 1,3M | +6% |
| Equity | DKK 1,2M | +11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.049 | 1.987 | 1.179 | 1.395 | 1.310 | 1.728 | 1.918 | 2.158 | 2.058 | 1.875 | 1.962 | 1.455 | 782 |
| Staff expenses | -2.484 | -2.088 | -976 | -1.030 | -1.038 | -1.207 | -1.456 | -1.624 | -1.139 | -998 | -1.120 | -945 | -630 |
| EBITDA | 5 | -208 | 98 | 233 | 169 | 439 | 283 | 279 | 274 | 144 | 108 | -84 | 152 |
| Depreciation & amort. | -23 | -21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | -229 | 98 | 233 | 169 | 439 | 283 | 279 | 274 | 144 | 108 | -84 | 152 |
| Net financials | 4 | -18 | -9 | -1 | -1 | -3 | -4 | 78 | 15 | 74 | -50 | 105 | 77 |
| Profit before tax | -13 | -246 | 90 | 233 | 168 | 437 | 279 | 357 | 289 | 218 | 58 | 21 | 229 |
| Tax | -1 | -52 | 20 | 52 | 37 | 98 | 62 | 66 | 64 | 48 | 7 | -2 | 48 |
| Net profit | -12 | -194 | 70 | 181 | 131 | 338 | 218 | 291 | 225 | 169 | 52 | 23 | 180 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.164 | 721 | 453 | 621 | 730 | 1.032 | 1.283 | 1.087 | 1.311 | 1.300 | 1.307 | 1.263 | 1.336 |
| Equity | 469 | 225 | 295 | 426 | 507 | 795 | 959 | 850 | 1.021 | 1.135 | 1.113 | 1.077 | 1.197 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 695 | 496 | 158 | 195 | 223 | 237 | 324 | 236 | 290 | 165 | 193 | 186 | 139 |
| Total debt | 695 | 496 | 158 | 195 | 223 | 237 | 324 | 236 | 290 | 165 | 193 | 186 | 139 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|