| Revenue | DKK 3,4M | -3% |
| EBITDA | DKK 1M | +138% |
| Net profit | DKK 751K | +28% |
| Total assets | DKK 5,2M | +9% |
| Equity | DKK 4,8M | +19% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.393 | 2.417 | 2.135 | — | 1.522 | 1.700 | 2.331 | 2.728 | 1.240 | 2.744 | 2.238 | 3.086 | 3.449 | 3.353 |
| Staff expenses | -1.082 | -1.461 | -1.687 | -0 | -1.327 | -1.793 | -1.791 | -2.220 | -1.340 | -2.283 | -1.768 | -2.789 | -3.011 | -2.311 |
| EBITDA | -60 | 956 | 448 | 0 | 195 | -215 | 540 | 508 | -100 | 461 | 470 | 298 | 438 | 1.042 |
| Depreciation & amort. | -126 | -202 | -89 | -0 | -110 | -8 | -3 | -3 | -7 | -5 | -4 | -4 | -4 | -7 |
| EBIT | -185 | 754 | 358 | 0 | 85 | -223 | 537 | 505 | -107 | 456 | 466 | 294 | 434 | 1.035 |
| Net financials | -5 | -4 | 21 | 0 | -52 | 37 | -44 | 139 | 104 | 136 | -387 | 203 | 325 | -63 |
| Profit before tax | -186 | 750 | 380 | 0 | 33 | -185 | 494 | 645 | -3 | 592 | 80 | 497 | 759 | 972 |
| Tax | -55 | 193 | 98 | -0 | 26 | -39 | 112 | 146 | 1 | 103 | 19 | 111 | 172 | 221 |
| Net profit | -131 | 557 | 281 | 0 | 6 | -146 | 381 | 499 | -5 | 488 | 60 | 386 | 587 | 751 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.197 | 1.812 | 2.062 | 0 | 2.039 | 2.087 | 2.469 | 3.241 | 3.018 | 3.718 | 3.631 | 4.111 | 4.795 | 5.213 |
| Equity | 661 | 1.218 | 1.499 | 0 | 1.769 | 1.622 | 2.003 | 2.502 | 2.498 | 2.986 | 3.047 | 3.432 | 4.019 | 4.770 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -489 | 565 | 524 | 0 | 216 | 449 | 432 | 699 | 491 | 730 | 582 | 673 | 771 | 417 |
| Total debt | -489 | 565 | 524 | 0 | 216 | 449 | 432 | 699 | 491 | 730 | 582 | 673 | 771 | 417 |
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 |
|---|