| Revenue | DKK 219K | +75% |
| EBITDA | DKK 104K | +79% |
| Net profit | DKK 585K | +998% |
| Total assets | DKK 1,3M | +32% |
| Equity | DKK 1,1M | +73% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 853 | 722 | 792 | 701 | 690 | 641 | 603 | 738 | 409 | 461 | 257 | 126 | 219 |
| Staff expenses | -608 | -695 | -745 | -708 | -689 | -628 | -633 | -530 | -528 | -377 | -111 | -68 | -116 |
| EBITDA | 245 | 26 | 47 | -7 | 1 | 13 | -30 | 208 | -119 | 85 | 145 | 58 | 104 |
| Depreciation & amort. | -0 | -0 | -0 | -6 | -6 | -6 | -6 | -6 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 245 | 26 | 47 | -13 | -5 | 7 | -36 | 202 | -119 | 85 | 145 | 58 | 104 |
| Net financials | 104 | 45 | -48 | 43 | 50 | -36 | -66 | -15 | -73 | -52 | -218 | -99 | 510 |
| Profit before tax | 349 | 71 | -1 | 30 | 45 | -29 | -102 | 187 | -192 | 32 | -72 | -41 | 614 |
| Tax | 68 | 11 | 15 | 3 | -0 | 4 | -5 | 48 | -24 | 23 | 25 | 25 | 30 |
| Net profit | 282 | 60 | -16 | 27 | 45 | -33 | -97 | 139 | -168 | 10 | -98 | -65 | 585 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.436 | 1.340 | 1.291 | 914 | 1.074 | 1.172 | 1.109 | 1.242 | 1.070 | 1.160 | 661 | 973 | 1.283 |
| Equity | 1.228 | 1.191 | 1.076 | 778 | 823 | 791 | 693 | 832 | 664 | 674 | 576 | 634 | 1.096 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 208 | 148 | 215 | 135 | 251 | 382 | 416 | 410 | 406 | 486 | 85 | 339 | 187 |
| Total debt | 208 | 148 | 215 | 135 | 251 | 382 | 416 | 410 | 406 | 486 | 85 | 339 | 187 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|