| Revenue | DKK 733K | +94% |
| EBITDA | DKK 316K | +499% |
| Net profit | DKK 268K | +1468% |
| Total assets | DKK 2,8M | +13% |
| Equity | DKK 2,3M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 809 | 907 | 199 | 459 | 598 | 765 | 834 | 616 | 763 | 188 | 909 | 705 | 377 | 733 |
| Staff expenses | -390 | -390 | -390 | -169 | -490 | -384 | -393 | -438 | -460 | -393 | -418 | -497 | -456 | -417 |
| EBITDA | 419 | 517 | -191 | 303 | 108 | 381 | 441 | 177 | 303 | -204 | 480 | 208 | -79 | 316 |
| Depreciation & amort. | -40 | -21 | -14 | 7 | -44 | -44 | -44 | -44 | -8 | -8 | -8 | -0 | -0 | -0 |
| EBIT | 379 | 496 | -206 | 297 | 64 | 337 | 397 | 133 | 295 | -212 | 473 | 208 | -79 | 316 |
| Net financials | 18 | 101 | 63 | 100 | -19 | 7 | -3 | 1 | -6 | -7 | -9 | 103 | 96 | -0 |
| Profit before tax | 397 | 597 | -142 | 396 | 46 | 344 | 394 | 134 | 290 | -219 | 464 | 311 | 17 | 315 |
| Tax | 102 | 129 | -51 | 66 | -13 | 72 | 86 | 35 | 59 | -10 | 62 | 44 | -0 | 47 |
| Net profit | 295 | 468 | -91 | 330 | 58 | 272 | 308 | 99 | 230 | -209 | 402 | 268 | 17 | 268 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.571 | 2.073 | 1.944 | 2.112 | 2.134 | 2.449 | 2.564 | 2.379 | 2.632 | 2.110 | 2.272 | 2.676 | 2.447 | 2.756 |
| Equity | 1.183 | 1.552 | 1.361 | 1.691 | 1.648 | 1.816 | 2.019 | 2.010 | 2.130 | 1.808 | 2.095 | 2.245 | 2.140 | 2.273 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 48 | 0 | 39 | 36 | 0 | 40 |
| Short-term debt | 388 | 521 | 583 | 409 | 476 | 625 | 543 | 339 | 454 | 303 | 137 | 395 | 307 | 442 |
| Total debt | 388 | 521 | 583 | 409 | 476 | 625 | 543 | 367 | 503 | 303 | 176 | 431 | 307 | 482 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|