| Revenue | DKK 1,3M | +30% |
| EBITDA | DKK 339K | +20% |
| Net profit | DKK 208K | +32% |
| Total assets | DKK 1,9M | +11% |
| Equity | DKK 1,1M | +8% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | -10 | -10 | — | 569 | 1.166 | 1.053 | 943 | 1.055 | 768 | 1.128 | 987 | 1.034 | 1.341 |
| Staff expenses | -0 | -0 | -0 | -0 | -108 | -608 | -640 | -629 | -666 | -520 | -777 | -637 | -751 | -1.002 |
| EBITDA | 102 | -10 | -31 | -4 | 460 | 558 | 413 | 314 | 389 | 248 | 350 | 350 | 283 | 339 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9 | -9 | -20 | -31 | -57 | -67 | -67 |
| EBIT | 102 | -10 | -31 | -4 | 460 | 558 | 413 | 305 | 379 | 229 | 319 | 292 | 216 | 272 |
| Net financials | -202 | 207 | 16 | -547 | -12 | -3 | -7 | -6 | -8 | -8 | -12 | -9 | -14 | -5 |
| Profit before tax | -100 | 157 | -15 | -551 | 449 | 554 | 406 | 299 | 372 | 221 | 308 | 283 | 203 | 267 |
| Tax | -0 | -0 | -0 | -0 | 95 | 100 | 112 | 66 | 83 | 49 | 68 | 62 | 45 | 58 |
| Net profit | -100 | 157 | -15 | -551 | 354 | 455 | 295 | 233 | 289 | 172 | 240 | 221 | 158 | 208 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 643 | 749 | 665 | 101 | 630 | 1.191 | 1.400 | 1.245 | 1.413 | 1.332 | 1.420 | 1.644 | 1.757 | 1.947 |
| Equity | 121 | 278 | 263 | -288 | 66 | 521 | 712 | 774 | 893 | 825 | 952 | 1.013 | 1.053 | 1.140 |
| Long-term debt | -158 | 450 | 402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -364 | 21 | 0 | 388 | 564 | 670 | 670 | 458 | 512 | 498 | 457 | 607 | 662 | 800 |
| Total debt | -522 | 471 | 402 | 388 | 564 | 670 | 670 | 458 | 512 | 498 | 457 | 607 | 662 | 800 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|