| Revenue | DKK 6,7M | +44% |
| EBITDA | DKK 2,3M | +213% |
| Net profit | DKK 1,8M | +211% |
| Total assets | DKK 6,3M | +44% |
| Equity | DKK 4,9M | +59% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 884 | 1.216 | 1.433 | 1.387 | 3.033 | 1.879 | 2.238 | 2.034 | 3.709 | 3.045 | 3.701 | 4.665 | 6.720 |
| Staff expenses | -839 | -1.073 | -1.284 | -1.310 | -2.059 | -1.752 | -2.243 | -2.057 | -2.783 | -2.963 | -2.791 | -3.917 | -4.377 |
| EBITDA | 45 | 143 | 149 | 77 | 974 | 127 | -6 | -23 | 925 | 82 | 910 | 748 | 2.343 |
| Depreciation & amort. | -24 | -17 | -13 | -20 | -20 | -20 | -7 | -4 | -0 | -0 | -0 | -1 | -11 |
| EBIT | 21 | 126 | 136 | 57 | 954 | 107 | -13 | -27 | 925 | 82 | 910 | 748 | 2.331 |
| Net financials | 8 | -13 | -16 | -12 | -13 | -6 | -8 | -11 | -28 | -23 | -38 | -1 | -4 |
| Profit before tax | 28 | 113 | 120 | 45 | 941 | 101 | -21 | -38 | 898 | 59 | 873 | 746 | 2.328 |
| Tax | 8 | 29 | 30 | 13 | 210 | 23 | -4 | -8 | 201 | 14 | 194 | 162 | 513 |
| Net profit | 21 | 85 | 90 | 32 | 731 | 78 | -17 | -31 | 697 | 45 | 678 | 584 | 1.815 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 548 | 1.725 | 1.038 | 1.134 | 2.485 | 1.959 | 1.928 | 2.166 | 3.447 | 3.383 | 3.667 | 4.381 | 6.325 |
| Equity | 355 | 440 | 529 | 561 | 1.292 | 1.370 | 1.353 | 1.322 | 2.019 | 2.064 | 2.743 | 3.093 | 4.907 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 193 | 1.285 | 509 | 572 | 1.193 | 589 | 575 | 844 | 1.426 | 1.316 | 922 | 1.286 | 1.414 |
| Total debt | 193 | 1.285 | 509 | 572 | 1.193 | 589 | 575 | 844 | 1.426 | 1.316 | 922 | 1.289 | 1.414 |
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 |
|---|