| Revenue | DKK 541K | -7% |
| EBITDA | DKK 128K | +23% |
| Net profit | DKK 99K | +22% |
| Total assets | DKK 925K | +11% |
| Equity | DKK 779K | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 246 | 336 | 386 | 372 | 337 | 386 | 444 | 513 | 468 | 565 | 648 | 647 | 584 | 541 |
| Staff expenses | -335 | -331 | -351 | -392 | -323 | -364 | -360 | -427 | -420 | -487 | -480 | -480 | -480 | -413 |
| EBITDA | -88 | 5 | 36 | -21 | 14 | 22 | 84 | 86 | 48 | 78 | 168 | 167 | 104 | 128 |
| Depreciation & amort. | -41 | -41 | -41 | -41 | -41 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -130 | -36 | -6 | -62 | -27 | 22 | 84 | 86 | 48 | 78 | 168 | 167 | 104 | 128 |
| Net financials | -7 | -6 | -7 | -4 | -8 | -3 | -2 | -2 | -4 | -5 | -4 | 1 | 3 | 4 |
| Profit before tax | -137 | -42 | -12 | -66 | -35 | 19 | 82 | 84 | 44 | 73 | 164 | 168 | 107 | 133 |
| Tax | 50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 10 | 40 | 26 | 34 |
| Net profit | -187 | -42 | -12 | -66 | -35 | 19 | 82 | 84 | 44 | 73 | 154 | 128 | 81 | 99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 484 | 416 | 419 | 357 | 227 | 228 | 264 | 409 | 529 | 537 | 648 | 807 | 836 | 925 |
| Equity | 146 | 104 | 91 | 26 | -10 | 10 | 92 | 176 | 220 | 293 | 447 | 576 | 656 | 779 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 338 | 312 | 328 | 331 | 237 | 219 | 172 | 233 | 309 | 244 | 201 | 231 | 180 | 146 |
| Total debt | 338 | 312 | 328 | 331 | 237 | 219 | 172 | 233 | 309 | 244 | 201 | 231 | 180 | 146 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|