| Revenue | DKK 437K | +28% |
| EBITDA | DKK 79K | +2823% |
| Net profit | DKK 26K | +257% |
| Total assets | DKK 518K | +8% |
| Equity | DKK 131K | +25% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.606 | 481 | 393 | 334 | 419 | 426 | 292 | 323 | 280 | 554 | 441 | 410 | 342 | 437 |
| Staff expenses | -720 | -586 | -427 | -292 | -283 | -308 | -330 | -237 | -138 | -332 | -346 | -363 | -339 | -358 |
| EBITDA | 116 | -106 | -212 | 42 | 135 | 118 | -38 | 85 | 211 | 222 | 95 | 48 | 3 | 79 |
| Depreciation & amort. | -43 | -31 | -0 | -0 | -0 | -0 | -0 | -0 | 35 | -0 | -0 | -0 | -0 | -13 |
| EBIT | 74 | -136 | -212 | 42 | 135 | 118 | -38 | 85 | 176 | 222 | 95 | 48 | 3 | 66 |
| Net financials | -35 | -42 | -39 | -13 | -34 | -30 | -29 | -29 | -26 | -24 | -22 | -22 | -20 | -23 |
| Profit before tax | 39 | -178 | -252 | 29 | 102 | 88 | -67 | 56 | 165 | 198 | 72 | 26 | -17 | 44 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 41 | 20 | 11 | -1 | 18 |
| Net profit | 39 | -178 | -252 | 29 | 102 | 88 | -67 | 56 | 150 | 157 | 52 | 14 | -17 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 816 | 540 | 183 | 201 | 296 | 331 | 231 | 253 | 288 | 554 | 576 | 523 | 482 | 518 |
| Equity | -36 | -214 | -466 | -437 | -335 | -247 | -309 | -253 | -102 | 55 | 107 | 121 | 105 | 131 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 852 | 754 | 648 | 638 | 631 | 578 | 540 | 506 | 390 | 499 | 469 | 401 | 377 | 387 |
| Total debt | 852 | 754 | 648 | 638 | 631 | 578 | 540 | 506 | 390 | 499 | 469 | 401 | 377 | 387 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|