| Revenue | DKK 818K | +9% |
| EBITDA | DKK 129K | +146% |
| Net profit | DKK 59K | +117% |
| Total assets | DKK 5,8M | +0% |
| Equity | DKK 2,7M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.312 | 1.622 | 1.557 | 1.074 | 1.790 | 1.612 | 1.936 | 1.410 | 1.904 | 1.468 | 1.243 | 748 | 818 |
| Staff expenses | -1.016 | -1.127 | -1.346 | -1.353 | -1.392 | -1.595 | -1.573 | -1.533 | -1.772 | -1.360 | -1.221 | -1.030 | -689 |
| EBITDA | 266 | 495 | 210 | -278 | 398 | 17 | 363 | -123 | 132 | 108 | 22 | -281 | 129 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -22 | -22 | -22 | -22 | -24 | -8 | -0 |
| EBIT | 266 | 495 | 210 | -278 | 398 | 17 | 341 | -145 | 110 | 86 | -2 | -289 | 129 |
| Net financials | -104 | -66 | -50 | -53 | -57 | -12 | -79 | -82 | -35 | -13 | -32 | -55 | -64 |
| Profit before tax | 162 | 430 | 160 | -332 | 341 | 4 | 262 | -227 | 75 | 72 | -34 | -344 | 65 |
| Tax | 42 | 119 | 35 | -72 | 76 | 2 | 60 | -44 | 16 | 27 | -3 | 2 | 5 |
| Net profit | 120 | 310 | 126 | -259 | 265 | 3 | 201 | -183 | 59 | 45 | -31 | -346 | 59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 966 | 636 | 4.841 | 4.366 | 4.718 | 4.977 | 4.950 | 5.165 | 5.329 | 5.261 | 5.953 | 5.783 | 5.789 |
| Equity | — | 2.738 | 2.863 | 2.604 | 2.869 | 2.872 | 3.074 | 2.891 | 2.950 | 2.995 | 2.965 | 2.619 | 2.678 |
| Long-term debt | 83 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 146 | 146 | 105 | 40 | 0 |
| Short-term debt | 1.675 | 1.296 | 1.977 | 1.762 | 1.848 | 2.104 | 1.876 | 2.226 | 2.234 | 2.121 | 2.883 | 3.124 | 3.111 |
| Total debt | 1.757 | 1.296 | 1.977 | 1.762 | 1.848 | 2.104 | 1.876 | 2.274 | 2.379 | 2.266 | 2.988 | 3.164 | 3.111 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|