| Revenue | DKK 284K | +21% |
| EBITDA | DKK 82K | -3% |
| Net profit | DKK 63K | -2% |
| Total assets | DKK 685K | +13% |
| Equity | DKK 507K | +14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 174 | 114 | 226 | 294 | 307 | 193 | 230 | 181 | 192 | 232 | 203 | 283 | 234 | 284 |
| Staff expenses | -171 | -182 | -291 | -317 | -303 | -207 | -206 | -209 | -160 | -145 | -122 | -149 | -150 | -202 |
| EBITDA | 3 | -67 | -66 | -23 | 4 | -14 | 24 | -28 | 32 | 88 | 82 | 133 | 84 | 82 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3 | -67 | -66 | -23 | 4 | -14 | 24 | -28 | 32 | 88 | 82 | 133 | 84 | 82 |
| Net financials | -1 | -2 | -1 | -3 | -2 | -4 | -3 | -3 | -3 | -3 | -2 | -1 | -2 | -2 |
| Profit before tax | 2 | -69 | -67 | -25 | 2 | -17 | 21 | -31 | 29 | 84 | 79 | 132 | 83 | 80 |
| Tax | 1 | -15 | -16 | 45 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | 29 | 18 | 18 |
| Net profit | 1 | -54 | -51 | -70 | 2 | -17 | 21 | -31 | 29 | 84 | 90 | 103 | 64 | 63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 444 | 352 | 341 | 354 | 393 | 381 | 481 | 428 | 376 | 326 | 757 | 808 | 607 | 685 |
| Equity | — | 220 | 169 | 99 | 101 | 84 | 105 | 74 | 103 | 187 | 277 | 380 | 444 | 507 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 250 | 131 | 171 | 255 | 292 | 297 | 376 | 354 | 273 | 139 | 480 | 428 | 163 | 178 |
| Total debt | 250 | 131 | 171 | 255 | 292 | 297 | 376 | 354 | 273 | 139 | 480 | 428 | 163 | 178 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|