| Revenue | DKK 352K | +40% |
| EBITDA | DKK 174K | +113% |
| Net profit | DKK 120K | -44% |
| Total assets | DKK 2,2M | +4% |
| Equity | DKK 1,4M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 315 | 29 | 135 | 151 | 234 | 119 | -183 | 198 | 38 | 4 | 165 | 250 | 352 |
| Staff expenses | -155 | -108 | -114 | -95 | -124 | -130 | -139 | -175 | -131 | -156 | -177 | -169 | -178 |
| EBITDA | 160 | -79 | 21 | 56 | 110 | -11 | -322 | 23 | -93 | -152 | -12 | 82 | 174 |
| Depreciation & amort. | 19 | 13 | 9 | 10 | 13 | -18 | -5 | -4 | -4 | -9 | -9 | -9 | -9 |
| EBIT | 141 | -93 | 12 | 46 | 97 | -29 | -327 | 19 | -97 | -161 | -22 | 72 | 165 |
| Net financials | -7 | -15 | -25 | -16 | -13 | -7 | 637 | 313 | 255 | 378 | 17 | 36 | -21 |
| Profit before tax | 135 | -108 | -13 | 30 | 84 | -36 | 309 | 332 | 158 | 217 | -5 | 109 | 143 |
| Tax | 37 | -21 | 3 | 18 | 27 | 15 | 3 | -63 | -16 | -29 | 52 | -108 | 23 |
| Net profit | 98 | -87 | -16 | 11 | 57 | -51 | 306 | 395 | 174 | 246 | -56 | 217 | 120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 357 | 384 | 470 | 473 | 475 | 557 | 751 | 962 | 1.179 | 1.497 | 1.945 | 2.116 | 2.207 |
| Equity | 120 | 34 | 18 | 29 | 86 | 20 | 326 | 721 | 895 | 1.141 | 1.085 | 1.301 | 1.422 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107 | 90 |
| Short-term debt | 237 | 350 | 452 | 443 | 389 | 533 | 411 | 242 | 284 | 356 | 861 | 708 | 695 |
| Total debt | 237 | 350 | 452 | 443 | 389 | 533 | 411 | 242 | 284 | 356 | 861 | 815 | 785 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|