| Revenue | DKK 1,2M | -28% |
| EBITDA | DKK 422K | -22% |
| Net profit | DKK -166K | -94% |
| Total assets | DKK 11,9M | -4% |
| Equity | DKK 6,3M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 551 | 841 | 2.345 | 1.694 | 1.949 | 1.904 | 1.064 | 1.317 | 1.738 | 2.186 | 3.902 | 1.960 | 1.711 | 1.236 |
| Staff expenses | -51 | -259 | -266 | -1.190 | -1.391 | -834 | -509 | -470 | -500 | -686 | -1.967 | -1.276 | -1.168 | -815 |
| EBITDA | 500 | 582 | 2.079 | 503 | 559 | 1.070 | 555 | 847 | 1.238 | 1.500 | 1.936 | 683 | 543 | 422 |
| Depreciation & amort. | -0 | -15 | -21 | -26 | -27 | -81 | -213 | -253 | -340 | -388 | -435 | -462 | -475 | -522 |
| EBIT | 500 | 567 | 2.058 | 478 | 532 | 988 | 342 | 594 | 898 | 1.111 | 1.500 | 221 | 68 | -100 |
| Net financials | -62 | -41 | -10 | -27 | 42 | 4 | 63 | 103 | 50 | 11 | -8 | -205 | -188 | -125 |
| Profit before tax | 439 | 526 | 2.048 | 451 | 574 | 992 | 406 | 697 | 948 | 1.122 | 1.492 | 16 | -120 | -226 |
| Tax | 110 | 134 | 506 | 114 | 118 | 213 | 86 | 129 | 195 | 247 | 320 | 3 | -34 | -59 |
| Net profit | 329 | 392 | 1.542 | 337 | 456 | 779 | 320 | 568 | 754 | 876 | 1.172 | 13 | -86 | -166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 566 | 965 | 3.161 | 2.973 | 3.398 | 6.165 | 7.141 | 9.091 | 9.857 | 11.926 | 13.552 | 12.446 | 12.505 | 11.949 |
| Equity | 314 | 657 | 2.150 | 2.437 | 2.842 | 3.569 | 3.836 | 4.350 | 5.048 | 5.811 | 6.869 | 6.764 | 6.557 | 6.255 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.044 | 2.912 | 4.153 | 4.033 | 5.055 | 4.869 | 4.807 | 5.326 | 5.130 |
| Short-term debt | 252 | 307 | 1.011 | 536 | 556 | 552 | 393 | 589 | 776 | 1.060 | 1.814 | 875 | 622 | 564 |
| Total debt | 252 | 307 | 1.011 | 536 | 556 | 2.596 | 3.305 | 4.741 | 4.809 | 6.115 | 6.683 | 5.682 | 5.948 | 5.694 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|