| Revenue | DKK 1,8M | +3% |
| EBITDA | DKK 1,1M | +14% |
| Net profit | DKK 1,3M | +26% |
| Total assets | DKK 6,9M | +20% |
| Equity | DKK 5,6M | +29% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -289 | 616 | 657 | 650 | 837 | 982 | 1.103 | 1.135 | 901 | 819 | 1.033 | 1.281 | 1.779 | 1.840 |
| Staff expenses | -103 | -282 | -376 | -431 | -521 | -516 | -528 | -550 | -567 | -587 | -604 | -650 | -829 | -758 |
| EBITDA | -152 | 334 | 282 | 220 | 316 | 466 | 575 | 585 | 334 | 232 | 429 | 631 | 951 | 1.082 |
| Depreciation & amort. | -17 | -3 | -12 | -0 | -8 | -4 | -8 | -0 | -26 | -13 | -16 | -21 | -7 | -11 |
| EBIT | -169 | 331 | 270 | 219 | 308 | 462 | 567 | 585 | 309 | 220 | 413 | 610 | 943 | 1.070 |
| Net financials | -1 | 2 | 0 | -1 | 0 | 0 | 4 | 2 | 75 | 118 | -109 | 238 | 363 | 544 |
| Profit before tax | -171 | 333 | 270 | 219 | 308 | 462 | 571 | 587 | 384 | 338 | 304 | 848 | 1.306 | 1.614 |
| Tax | -43 | 84 | 68 | 52 | 71 | 102 | 130 | 132 | 71 | 62 | 67 | 181 | 274 | 310 |
| Net profit | -127 | 249 | 202 | 167 | 237 | 360 | 441 | 455 | 313 | 276 | 237 | 667 | 1.032 | 1.304 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 766 | 775 | 1.078 | 1.248 | 1.213 | 1.948 | 2.383 | 2.715 | 3.043 | 3.234 | 3.411 | 4.303 | 5.744 | 6.866 |
| Equity | 167 | 374 | 576 | 694 | 901 | 1.210 | 1.601 | 2.006 | 2.269 | 2.545 | 2.731 | 3.348 | 4.330 | 5.574 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -599 | 401 | 502 | 555 | 312 | 737 | 782 | 709 | 774 | 689 | 680 | 955 | 1.414 | 1.291 |
| Total debt | -599 | 401 | 502 | 555 | 312 | 737 | 782 | 709 | 774 | 689 | 680 | 955 | 1.414 | 1.291 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|