| Revenue | DKK 2,6M | +0% |
| EBITDA | DKK 382K | -55% |
| Net profit | DKK 321K | -51% |
| Total assets | DKK 7,8M | +3% |
| Equity | DKK 5,6M | +4% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.600 | 1.805 | 1.678 | 1.786 | 1.974 | 2.040 | 2.139 | 2.172 | 2.088 | 3.002 | 2.729 | 2.617 | 2.625 |
| Staff expenses | -1.676 | -1.565 | -1.548 | -1.400 | -1.503 | -1.507 | -1.527 | -1.582 | -1.408 | -1.431 | -1.614 | -1.763 | -2.243 |
| EBITDA | -76 | 239 | 129 | 386 | 470 | 533 | 612 | 590 | 680 | 1.571 | 1.115 | 846 | 382 |
| Depreciation & amort. | -116 | -16 | -16 | -14 | -23 | -33 | -33 | -30 | -19 | -10 | -0 | -0 | -0 |
| EBIT | -192 | 223 | 114 | 372 | 447 | 500 | 579 | 560 | 660 | 1.561 | 1.115 | 846 | 382 |
| Net financials | -44 | -37 | -62 | -36 | -36 | -35 | -35 | -20 | 7 | 145 | -46 | -12 | 41 |
| Profit before tax | -237 | 186 | 51 | 336 | 411 | 465 | 544 | 540 | 667 | 1.707 | 1.069 | 834 | 424 |
| Tax | -58 | 50 | 9 | 78 | 95 | 104 | 125 | 116 | 147 | 377 | 238 | 181 | 103 |
| Net profit | -179 | 136 | 42 | 258 | 316 | 361 | 419 | 424 | 520 | 1.329 | 831 | 653 | 321 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.954 | 2.834 | 3.033 | 3.066 | 3.489 | 3.735 | 3.916 | 4.222 | 5.009 | 6.462 | 6.946 | 7.619 | 7.840 |
| Equity | 1.233 | 1.369 | 1.313 | 1.472 | 1.687 | 1.944 | 2.257 | 2.574 | 2.983 | 4.199 | 4.916 | 5.450 | 5.649 |
| Long-term debt | 0 | 0 | 0 | 0 | 56 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.720 | 1.465 | 1.721 | 1.591 | 1.738 | 1.763 | 1.653 | 1.648 | 2.025 | 2.225 | 1.991 | 2.129 | 2.150 |
| Total debt | 1.720 | 1.465 | 1.721 | 1.591 | 1.794 | 1.783 | 1.653 | 1.648 | 2.025 | 2.225 | 1.991 | 2.129 | 2.150 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|