| Revenue | DKK 909K | +59% |
| EBITDA | DKK 315K | +741% |
| Net profit | DKK 237K | +614% |
| Total assets | DKK 895K | +62% |
| Equity | DKK 383K | +79% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 542 | 554 | 443 | 563 | 604 | 677 | 797 | 483 | 795 | 589 | 747 | 682 | 571 | 909 |
| Staff expenses | -439 | -338 | -421 | -444 | -450 | -595 | -583 | -511 | -580 | -624 | -599 | -636 | -620 | -593 |
| EBITDA | 103 | 215 | 22 | 119 | 154 | 81 | 214 | -28 | 215 | -35 | 148 | 47 | -49 | 315 |
| Depreciation & amort. | -74 | -41 | -70 | -91 | -97 | -88 | -62 | -3 | -5 | -5 | -2 | -1 | -8 | -8 |
| EBIT | 30 | 175 | -48 | 28 | 57 | -6 | 151 | -31 | 210 | -40 | 147 | 45 | -57 | 307 |
| Net financials | -8 | -6 | -26 | -11 | -8 | -4 | -6 | -5 | -4 | -6 | -5 | -0 | -0 | -3 |
| Profit before tax | 22 | 168 | -73 | 17 | 49 | -6 | 146 | -18 | 206 | -46 | 142 | 45 | -58 | 303 |
| Tax | 7 | 39 | -15 | 5 | 14 | 2 | 33 | 9 | 48 | -9 | 32 | 12 | -12 | 67 |
| Net profit | 14 | 129 | -58 | 12 | 35 | -8 | 113 | -27 | 158 | -36 | 110 | 33 | -46 | 237 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 614 | 722 | 706 | 710 | 671 | 609 | 779 | 513 | 843 | 607 | 669 | 613 | 552 | 895 |
| Equity | 194 | 225 | 166 | 178 | 213 | 153 | 266 | 185 | 343 | 237 | 347 | 321 | 214 | 383 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 396 | 481 | 539 | 525 | 458 | 456 | 513 | 328 | 500 | 370 | 322 | 291 | 338 | 511 |
| Total debt | 396 | 481 | 539 | 525 | 458 | 456 | 513 | 328 | 500 | 370 | 322 | 291 | 338 | 511 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|