| Revenue | DKK 195K | +82% |
| EBITDA | DKK 69K | +528% |
| Net profit | DKK 50K | +378% |
| Total assets | DKK 282K | +23% |
| Equity | DKK 184K | +37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 345 | 296 | 456 | 366 | 380 | 556 | 321 | 306 | 485 | 437 | 282 | 214 | 108 | 195 |
| Staff expenses | -348 | -334 | -331 | -342 | -342 | -337 | -314 | -349 | -289 | -320 | -313 | -195 | -124 | -126 |
| EBITDA | -17 | -38 | 126 | 24 | 38 | 219 | 7 | -43 | 197 | 118 | -31 | 19 | -16 | 69 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -2 | -24 | -24 | -24 | -25 | -26 | -3 | -3 | -3 | -3 |
| EBIT | -17 | -38 | 126 | 24 | 36 | 195 | -17 | -67 | 172 | 92 | -35 | 15 | -20 | 67 |
| Net financials | 1 | 1 | 1 | 0 | 0 | -0 | -1 | -0 | -26 | -3 | -1 | -3 | -3 | -3 |
| Profit before tax | -16 | -37 | 126 | 24 | 36 | 195 | -17 | -67 | 146 | 90 | -36 | 13 | -22 | 64 |
| Tax | -4 | -6 | 29 | 3 | 12 | 43 | -3 | -15 | 40 | 18 | -8 | 3 | -4 | 14 |
| Net profit | -12 | -31 | 97 | 21 | 25 | 152 | -14 | -52 | 106 | 71 | -28 | 9 | -18 | 50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 297 | 259 | 427 | 468 | 423 | 592 | 405 | 313 | 498 | 402 | 282 | 244 | 229 | 282 |
| Equity | — | 163 | 260 | 281 | 255 | 357 | 293 | 191 | 272 | 287 | 201 | 152 | 134 | 184 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 103 | 96 | 167 | 188 | 160 | 228 | 108 | 122 | 225 | 115 | 80 | 92 | 95 | 98 |
| Total debt | 103 | 96 | 167 | 188 | 160 | 228 | 108 | 122 | 225 | 115 | 80 | 92 | 95 | 98 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|