| Revenue | DKK 341K | +261% |
| EBITDA | DKK 274K | +1609% |
| Net profit | DKK 241K | +1194% |
| Total assets | DKK 1,4M | +9% |
| Equity | DKK 1,3M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -62 | -69 | -64 | -67 | -73 | -79 | -26 | -65 | -59 | 1.903 | 124 | 58 | 94 | 341 |
| Staff expenses | -731 | -581 | -617 | -797 | -795 | -922 | -837 | -797 | -819 | -202 | -107 | -112 | -113 | -67 |
| EBITDA | -792 | -650 | -681 | -864 | -868 | -1.001 | -863 | -863 | -878 | 1.690 | 17 | -54 | -18 | 274 |
| Depreciation & amort. | 338 | -309 | -309 | -153 | -126 | -44 | -104 | -73 | -72 | -66 | -66 | -5 | -0 | -0 |
| EBIT | -1.130 | -960 | -990 | -1.017 | -994 | -1.045 | -968 | -936 | -950 | 1.624 | -49 | -60 | -18 | 274 |
| Net financials | 938 | 985 | 1.129 | 1.080 | 1.103 | 1.417 | 1.128 | 1.213 | 1.168 | -16 | -28 | 0 | 3 | 3 |
| Profit before tax | -192 | 26 | 138 | 63 | 109 | 372 | 160 | 277 | 219 | 1.608 | -77 | -60 | -15 | 277 |
| Tax | -41 | 14 | 33 | 10 | 37 | 89 | 59 | 64 | 50 | 380 | -15 | 10 | -34 | 36 |
| Net profit | -152 | 12 | 105 | 52 | 72 | 283 | 101 | 213 | 169 | 1.228 | -62 | -70 | 19 | 241 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.155 | 944 | 614 | 465 | 449 | 650 | 647 | 664 | 741 | 2.158 | 1.557 | 1.397 | 1.258 | 1.371 |
| Equity | 317 | 232 | 239 | 192 | 198 | 409 | 404 | 510 | 568 | 1.683 | 1.507 | 1.319 | 1.216 | 1.322 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 |
| Short-term debt | 838 | 710 | 374 | 273 | 251 | 241 | 228 | 143 | 162 | 438 | 32 | 50 | 42 | 50 |
| Total debt | 838 | 710 | 374 | 273 | 251 | 241 | 228 | 143 | 162 | 443 | 32 | 50 | 42 | 50 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|