| Revenue | DKK 747K | -90% |
| EBITDA | DKK -6,8M | -278% |
| Net profit | DKK -5,4M | -283% |
| Total assets | DKK 9,4M | +31% |
| Equity | DKK 581K | -91% |
| Employees | 60 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.790 | 2.213 | 2.460 | 2.887 | 3.249 | 3.162 | 2.374 | 3.050 | 3.960 | 7.815 | 747 |
| Staff expenses | -1.044 | -1.519 | -1.484 | -1.970 | -2.110 | -2.159 | -2.058 | -2.348 | -2.804 | -4.006 | -3.482 |
| EBITDA | 244 | 241 | 385 | 353 | 424 | 514 | 316 | 703 | 1.266 | 3.810 | -6.793 |
| Depreciation & amort. | 96 | 67 | -89 | -98 | -219 | -260 | -170 | -224 | -205 | -92 | -124 |
| EBIT | 148 | 174 | 295 | 255 | 205 | 253 | 146 | 479 | 1.061 | 3.717 | -6.918 |
| Net financials | 0 | 10 | 6 | -13 | 12 | 34 | 67 | 90 | 612 | 73 | -50 |
| Profit before tax | 145 | 218 | 301 | 243 | 217 | 287 | 213 | 569 | 1.673 | 3.790 | -6.968 |
| Tax | 59 | 40 | 72 | 66 | 46 | 59 | 42 | 121 | 272 | 817 | -1.522 |
| Net profit | 87 | 178 | 230 | 177 | 171 | 229 | 171 | 449 | 1.401 | 2.974 | -5.445 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.103 | 1.983 | 2.594 | 3.493 | 3.902 | 3.492 | 3.266 | 5.872 | 7.082 | 7.207 | 9.442 |
| Equity | 588 | 766 | 996 | 1.173 | 1.344 | 1.469 | 1.640 | 1.880 | 3.281 | 6.141 | 581 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.515 | 1.214 | 1.597 | 2.282 | 2.512 | 2.003 | 1.618 | 3.992 | 3.792 | 1.065 | 8.861 |
| Total debt | 1.515 | 1.214 | 1.597 | 2.282 | 2.512 | 2.003 | 1.618 | 3.992 | 3.792 | 1.065 | 8.861 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 | |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|