| Revenue | DKK 1,3M | +3% |
| EBITDA | DKK 154K | +329% |
| Net profit | DKK 610K | +466% |
| Total assets | DKK 4,1M | +19% |
| Equity | DKK 3,5M | +21% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.633 | 1.457 | 1.696 | 1.644 | 1.839 | 1.612 | 1.118 | 1.379 | 1.329 | 1.451 | 1.617 | 1.270 | 1.303 |
| Staff expenses | -1.408 | -1.327 | -1.322 | -1.433 | -1.603 | -1.477 | -1.545 | -1.687 | -1.370 | -1.365 | -1.595 | -1.337 | -1.149 |
| EBITDA | 225 | 117 | 366 | 115 | 227 | 130 | 2.929 | -309 | -41 | 86 | 21 | -67 | 154 |
| Depreciation & amort. | -27 | 27 | 27 | 6 | -6 | -0 | 1.681 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 198 | 90 | 339 | 109 | 221 | 130 | 1.248 | -309 | -41 | 86 | 21 | -67 | 154 |
| Net financials | -3 | -2 | -3 | -0 | -5 | 81 | -302 | -21 | 105 | -331 | 63 | -100 | 467 |
| Profit before tax | 195 | 89 | 336 | 109 | 215 | 211 | 946 | -330 | 63 | -244 | 84 | -167 | 620 |
| Tax | 50 | 37 | 85 | 26 | 48 | 46 | 194 | -0 | -0 | -0 | -0 | -0 | 10 |
| Net profit | 145 | 51 | 252 | 83 | 168 | 165 | 752 | -330 | 63 | -244 | 84 | -167 | 610 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.325 | 2.385 | 2.917 | 2.793 | 3.656 | 3.753 | 4.546 | 3.997 | 4.249 | 3.590 | 3.752 | 3.392 | 4.053 |
| Equity | 2.036 | 2.087 | 2.339 | 2.423 | 2.590 | 2.756 | 3.508 | 3.177 | 3.241 | 2.996 | 3.081 | 2.914 | 3.524 |
| Long-term debt | 0 | 37 | 85 | 0 | 490 | 441 | 391 | 341 | 291 | 240 | 188 | 136 | 83 |
| Short-term debt | 290 | 260 | 493 | 371 | 576 | 557 | 647 | 479 | 718 | 354 | 483 | 342 | 445 |
| Total debt | 290 | 297 | 578 | 371 | 1.066 | 997 | 1.038 | 820 | 1.009 | 594 | 671 | 479 | 528 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2008 | |
| Individual | 25.0% | 25.0% | 2008 |
| Person | Role here | Other companies |
|---|