| Revenue | DKK 499K | -17% |
| EBITDA | DKK 37K | -79% |
| Net profit | DKK 21K | -43% |
| Total assets | DKK 300K | -25% |
| Equity | DKK 187K | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 664 | 925 | 916 | 684 | 237 | 355 | 199 | 242 | 285 | 434 | 303 | 352 | 599 | 499 |
| Staff expenses | -474 | -649 | -626 | -522 | -317 | -283 | -236 | -155 | -264 | -325 | -284 | -184 | -423 | -462 |
| EBITDA | 190 | 275 | 289 | 162 | -80 | 71 | -37 | 87 | 21 | 109 | 19 | 167 | 176 | 37 |
| Depreciation & amort. | 30 | -2 | -21 | -48 | -38 | -85 | -38 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 160 | 273 | 268 | 114 | -118 | -14 | -75 | 82 | 21 | 109 | 19 | 167 | 176 | 37 |
| Net financials | -54 | 61 | 12 | -46 | 109 | 23 | 11 | -96 | -1 | -1 | 0 | -52 | -106 | -5 |
| Profit before tax | 106 | 334 | 280 | 68 | 35 | 9 | -11 | -14 | 20 | 108 | 19 | 115 | 70 | 32 |
| Tax | 32 | 71 | 72 | 21 | 22 | 8 | 27 | 6 | 4 | 24 | 14 | 41 | 32 | 11 |
| Net profit | 75 | 263 | 208 | 48 | 13 | 1 | -38 | -20 | 16 | 84 | 5 | 74 | 38 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 520 | 664 | 838 | 783 | 628 | 646 | 494 | 375 | 392 | 394 | 369 | 395 | 401 | 300 |
| Equity | 286 | 452 | 611 | 609 | 521 | 470 | 380 | 306 | 266 | 294 | 241 | 257 | 233 | 187 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 234 | 207 | 222 | 169 | 107 | 176 | 114 | 70 | 127 | 101 | 127 | 138 | 168 | 112 |
| Total debt | 234 | 207 | 222 | 169 | 107 | 176 | 114 | 70 | 127 | 101 | 127 | 138 | 168 | 112 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|