| Revenue | DKK 1,9M | -26% |
| EBITDA | DKK 626K | -44% |
| Net profit | DKK 624K | -45% |
| Total assets | DKK 4,7M | +14% |
| Equity | DKK 4,6M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 543 | 800 | 1.020 | 1.594 | 1.597 | 636 | 1.039 | 1.595 | 1.142 | 1.657 | 2.609 | 2.596 | 1.917 |
| Staff expenses | -475 | -474 | -487 | -491 | -585 | -486 | -588 | -565 | -565 | -560 | -563 | -729 | -724 |
| EBITDA | -165 | 50 | 286 | 403 | 402 | 149 | 450 | 519 | 257 | 858 | 1.184 | 1.117 | 626 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -165 | 50 | 286 | 403 | 402 | 149 | 450 | 519 | 257 | 858 | 1.184 | 1.117 | 626 |
| Net financials | 18 | 12 | 5 | 9 | 37 | 25 | -54 | 94 | -20 | 153 | -411 | 135 | 201 |
| Profit before tax | -147 | 62 | 292 | 412 | 439 | 174 | 397 | 612 | 237 | 1.011 | 774 | 1.252 | 827 |
| Tax | -0 | -0 | 56 | 104 | 105 | 106 | 78 | 65 | 47 | 225 | 299 | 116 | 203 |
| Net profit | -147 | 62 | 236 | 307 | 333 | 68 | 318 | 547 | 190 | 787 | 475 | 1.136 | 624 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 870 | 781 | 940 | 1.212 | 1.466 | 1.336 | 1.606 | 2.016 | 2.208 | 2.832 | 3.097 | 4.142 | 4.724 |
| Equity | 790 | 762 | 907 | 1.125 | 1.357 | 1.324 | 1.538 | 1.979 | 2.062 | 2.735 | 3.095 | 4.113 | 4.620 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 81 | 19 | 33 | 88 | 102 | 0 | 68 | 36 | 147 | 97 | 2 | 29 | 104 |
| Total debt | 81 | 19 | 33 | 88 | 102 | 0 | 68 | 36 | 147 | 97 | 2 | 29 | 104 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|