| Revenue | DKK 2M | +4% |
| EBITDA | DKK 124K | -18% |
| Net profit | DKK 64K | -9% |
| Total assets | DKK 750K | +65% |
| Equity | DKK 247K | +35% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 320 | -1 | 306 | 880 | 3.252 | 3.590 | 3.784 | 1.314 | 1.506 | 1.659 | 1.919 | 1.931 | 2.012 |
| Staff expenses | -353 | -3 | -311 | -811 | -999 | -1.297 | -1.201 | -1.268 | -1.348 | -1.534 | -1.831 | -1.779 | -1.887 |
| EBITDA | -34 | 27 | -5 | 69 | 74 | 23 | -61 | 47 | 158 | 125 | 88 | 152 | 124 |
| Depreciation & amort. | 25 | -0 | -0 | -0 | -8 | -0 | -0 | -49 | -92 | -84 | -73 | -55 | -42 |
| EBIT | -59 | 27 | -5 | 69 | 66 | 23 | -61 | -2 | 66 | 41 | 16 | 97 | 82 |
| Net financials | -2 | -1 | -5 | -48 | -41 | -11 | -7 | -1 | -1 | -11 | -14 | -7 | -0 |
| Profit before tax | -30 | 28 | -8 | 21 | 25 | 12 | -68 | -3 | 65 | 30 | 1 | 90 | 82 |
| Tax | 15 | 7 | 1 | -0 | -0 | -0 | -0 | -0 | 14 | -0 | -0 | 20 | 18 |
| Net profit | -45 | 21 | -9 | 21 | 25 | 12 | -68 | -3 | 51 | 30 | 1 | 70 | 64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 160 | 86 | 154 | 600 | 659 | 737 | 707 | 614 | 569 | 608 | 499 | 456 | 750 |
| Equity | 27 | 6 | -3 | -77 | -39 | 101 | 34 | 31 | 81 | 111 | 113 | 183 | 247 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 132 | -80 | 157 | 677 | 698 | 636 | 673 | 583 | 488 | 497 | 386 | 273 | 503 |
| Total debt | 132 | -80 | 157 | 677 | 698 | 636 | 673 | 583 | 488 | 497 | 386 | 273 | 503 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 33.3% | 33.3% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|