| Revenue | DKK 991K | +84% |
| EBITDA | DKK 279K | +221% |
| Net profit | DKK 198K | +461% |
| Total assets | DKK 657K | +101% |
| Equity | DKK 169K | +702% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.265 | 1.428 | 1.543 | 1.487 | 998 | 1.175 | 1.496 | 921 | -112 | 873 | 764 | 539 | 991 |
| Staff expenses | -531 | -760 | -970 | -1.035 | -991 | -987 | -1.047 | -999 | -100 | -932 | -679 | -452 | -712 |
| EBITDA | 94 | 112 | 75 | 85 | 8 | 188 | 448 | -79 | -212 | -59 | 85 | 87 | 279 |
| Depreciation & amort. | -78 | -40 | -72 | -111 | -37 | -94 | -94 | -74 | -38 | -38 | -38 | -38 | -21 |
| EBIT | 16 | 73 | 2 | -26 | -29 | 94 | 355 | -153 | -251 | -97 | 47 | 49 | 258 |
| Net financials | -16 | -3 | -0 | -0 | -0 | -1 | -18 | -3 | 0 | -1 | -3 | -1 | -2 |
| Profit before tax | 0 | 70 | 2 | -26 | -29 | 93 | 337 | -157 | -250 | -98 | 44 | 48 | 257 |
| Tax | -0 | 2 | 1 | -0 | -47 | 28 | 79 | -30 | -63 | -21 | 13 | 13 | 59 |
| Net profit | 0 | 67 | 2 | -26 | 18 | 65 | 258 | -127 | -187 | -77 | 31 | 35 | 198 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 226 | 422 | 315 | 253 | 262 | 590 | 825 | 753 | 341 | 324 | 476 | 327 | 657 |
| Equity | 10 | 80 | 80 | 64 | -26 | 39 | 297 | 170 | -17 | -95 | -63 | -28 | 169 |
| Long-term debt | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 196 | 342 | 196 | 193 | 289 | 551 | 529 | 584 | 359 | 419 | 539 | 355 | 487 |
| Total debt | 216 | 342 | 196 | 193 | 289 | 551 | 529 | 584 | 359 | 419 | 539 | 355 | 487 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|