| Revenue | DKK 817K | +5% |
| EBITDA | DKK 206K | +250% |
| Net profit | DKK 130K | +186% |
| Total assets | DKK 2,4M | -2% |
| Equity | DKK 357K | +22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 693 | 354 | 588 | 520 | 649 | 885 | 473 | 995 | 860 | 1.068 | 1.025 | 990 | 780 | 817 |
| Staff expenses | -400 | -368 | -329 | -365 | -364 | -369 | -446 | -290 | -748 | -749 | -851 | -1.042 | -722 | -611 |
| EBITDA | 293 | -14 | 260 | 155 | 285 | 516 | 28 | 704 | 111 | 319 | 174 | -52 | 59 | 206 |
| Depreciation & amort. | -24 | -117 | -64 | -79 | -213 | -38 | -60 | -108 | -75 | -64 | -51 | -3 | -25 | -18 |
| EBIT | 269 | -130 | 195 | 76 | 72 | 478 | -33 | 597 | 36 | 255 | 123 | -54 | 34 | 187 |
| Net financials | -9 | -16 | -30 | -29 | -27 | -6 | -4 | -18 | -19 | -29 | -7 | -6 | -8 | -18 |
| Profit before tax | 260 | -146 | 166 | 47 | 45 | 472 | -36 | 579 | 17 | 226 | 116 | -60 | 26 | 169 |
| Tax | 66 | -36 | 40 | 16 | 7 | 91 | -8 | 127 | 4 | 50 | 26 | -5 | -20 | 39 |
| Net profit | 194 | -110 | 126 | 31 | 38 | 380 | -28 | 452 | 13 | 176 | 90 | -55 | 45 | 130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.102 | 527 | 596 | 1.056 | 611 | 909 | 685 | 1.597 | 1.403 | 1.268 | 1.064 | 622 | 2.424 | 2.379 |
| Equity | 363 | 204 | 281 | 265 | 252 | 580 | 499 | 897 | 856 | 977 | 907 | 447 | 292 | 357 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.900 | 1.500 |
| Short-term debt | 651 | 286 | 280 | 746 | 342 | 307 | 172 | 683 | 541 | 290 | 157 | 175 | 232 | 522 |
| Total debt | 651 | 286 | 280 | 746 | 342 | 307 | 172 | 683 | 541 | 290 | 157 | 175 | 2.132 | 2.022 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|