| Revenue | DKK 417K | +2% |
| EBITDA | DKK 29K | +25% |
| Net profit | DKK 12K | +791% |
| Total assets | DKK 339K | -4% |
| Equity | DKK 153K | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | 72 | 166 | 181 | 328 | 435 | 561 | 506 | 466 | 567 | 253 | 271 | 407 | 417 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -430 | -449 | -439 | -460 | -165 | -179 | -384 | -388 |
| EBITDA | -25 | -5 | 15 | 135 | 270 | 400 | 132 | 57 | 27 | 107 | 88 | 92 | 23 | 29 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -18 | -25 | -30 | -32 | -15 | -8 |
| EBIT | -25 | -5 | 15 | 135 | 270 | 400 | 132 | 53 | 9 | 81 | 58 | 60 | 8 | 21 |
| Net financials | -12 | -14 | -14 | -12 | -16 | -6 | -3 | -1 | -7 | -6 | -8 | -7 | -6 | -5 |
| Profit before tax | -37 | -19 | 1 | 123 | 254 | 393 | 129 | 52 | 2 | 75 | 49 | 53 | 2 | 16 |
| Tax | -0 | -0 | -0 | 5 | 56 | 87 | 29 | 12 | 1 | 17 | 12 | 12 | 1 | 4 |
| Net profit | -37 | -19 | 1 | 117 | 198 | 306 | 99 | 40 | 1 | 58 | 37 | 42 | 1 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24 | 38 | 76 | 90 | 127 | 161 | 154 | 244 | 427 | 328 | 344 | 417 | 353 | 339 |
| Equity | -645 | -664 | -663 | -546 | -348 | -42 | 58 | 98 | 98 | 60 | 97 | 139 | 140 | 153 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60 | 60 | 0 | 0 |
| Short-term debt | 669 | 703 | 739 | 636 | 475 | 203 | 96 | 146 | 327 | 267 | 187 | 218 | 213 | 186 |
| Total debt | 669 | 703 | 739 | 636 | 475 | 203 | 96 | 146 | 327 | 267 | 247 | 278 | 213 | 186 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|