| Revenue | DKK 222K | +271% |
| EBITDA | DKK -185K | +53% |
| Net profit | DKK 2,4M | +11% |
| Total assets | DKK 26,4M | +13% |
| Equity | DKK 21,4M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.851 | 2.747 | 2.597 | 2.551 | 2.544 | 2.584 | 2.629 | 491 | 40 | 83 | 145 | 60 | 222 |
| Staff expenses | -1.367 | -1.294 | -1.182 | -1.185 | -1.169 | -1.196 | -1.109 | -744 | -389 | -400 | -451 | -408 | -407 |
| EBITDA | 1.483 | 1.453 | 1.495 | 1.366 | 1.376 | 1.388 | 1.520 | -2.692 | -567 | -317 | -306 | -398 | -185 |
| Depreciation & amort. | -154 | -101 | -131 | -131 | -54 | -46 | -656 | -156 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.330 | 1.352 | 1.365 | 1.236 | 1.322 | 1.342 | 864 | -2.849 | -567 | -317 | -306 | -398 | -185 |
| Net financials | 562 | 1.366 | 1.470 | 1.166 | 111 | 660 | -4 | -50 | 542 | 2.855 | -1.742 | 2.606 | 3.239 |
| Profit before tax | 1.892 | 2.718 | 2.754 | 2.401 | 1.433 | 2.002 | 135 | -912 | -25 | 2.538 | -2.048 | 2.208 | 3.054 |
| Tax | 449 | 679 | 620 | 588 | 325 | 523 | 157 | 376 | -5 | 558 | -9 | 54 | 673 |
| Net profit | 1.442 | 2.039 | 2.134 | 1.813 | 1.108 | 1.478 | -22 | -1.288 | -20 | 1.979 | -2.039 | 2.154 | 2.381 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.181 | 13.983 | 16.070 | 17.841 | 19.149 | 20.516 | 19.732 | 18.471 | 20.325 | 21.068 | 21.184 | 23.355 | 26.410 |
| Equity | 10.842 | 12.781 | 14.815 | 16.528 | 17.636 | 19.014 | 18.890 | 17.494 | 17.363 | 19.230 | 17.077 | 19.112 | 21.371 |
| Long-term debt | 0 | 0 | 0 | 0 | 325 | 421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 579 | 374 | 513 | 587 | 788 | 0 | 167 | 926 | 2.944 | 1.821 | 4.107 | 4.225 | 5.022 |
| Total debt | 579 | 374 | 513 | 587 | 787 | 673 | 167 | 926 | 2.944 | 1.821 | 4.107 | 4.225 | 5.022 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Bergmann Hansen | Audit | 0 companies |