| Revenue | DKK 39K | +95% |
| EBITDA | DKK 39K | +95% |
| Net profit | DKK 39K | +95% |
| Total assets | DKK 234K | +22% |
| Equity | DKK 222K | +21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 722 | 891 | 890 | 680 | 606 | 421 | -23 | -18 | -18 | 0 | 2 | 39 | 20 | 39 |
| Staff expenses | -652 | -692 | -700 | -479 | -446 | -509 | -37 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 70 | 199 | 190 | 201 | 160 | -88 | -60 | -18 | -18 | 0 | 2 | 39 | 20 | 39 |
| Depreciation & amort. | 120 | 82 | 89 | -0 | 12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -50 | 117 | 100 | 201 | 148 | -88 | -60 | -18 | -18 | 0 | 2 | 39 | 20 | 39 |
| Net financials | -16 | -22 | -10 | -4 | -3 | -3 | -0 | -1 | -0 | -0 | -0 | 0 | 0 | 0 |
| Profit before tax | -67 | 95 | 91 | 197 | 145 | -91 | -61 | -19 | -18 | -0 | 1 | 39 | 20 | 39 |
| Tax | -16 | 24 | 23 | 47 | 33 | -19 | 19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -51 | 71 | 68 | 150 | 112 | -72 | -80 | -19 | -18 | -0 | 1 | 39 | 20 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 569 | 471 | 482 | 470 | 547 | 320 | 177 | 157 | 137 | 146 | 144 | 172 | 192 | 234 |
| Equity | 10 | 81 | 149 | 298 | 361 | 239 | 159 | 140 | 122 | 122 | 123 | 162 | 183 | 222 |
| Long-term debt | 114 | 76 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 4 | 8 | 4 |
| Short-term debt | 444 | 309 | 296 | 172 | 186 | 80 | 17 | 16 | 15 | 24 | 2 | 6 | 1 | 8 |
| Total debt | 558 | 385 | 332 | 172 | 186 | 80 | 17 | 16 | 15 | 24 | 20 | 10 | 9 | 12 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|