| Revenue | DKK 1,3M | -7% |
| EBITDA | DKK 96K | +179% |
| Net profit | DKK 49K | +563% |
| Total assets | DKK 1,4M | +29% |
| Equity | DKK 725K | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -649 | -871 | -854 | 831 | 951 | 1.160 | 1.278 | 1.104 | 1.285 | 1.281 | 1.608 | 1.617 | 1.446 | 1.342 |
| Staff expenses | -640 | -624 | -740 | -708 | -750 | -885 | -1.035 | -962 | -1.065 | -1.057 | -1.301 | -1.275 | -1.378 | -1.215 |
| EBITDA | 112 | -80 | 61 | 78 | 157 | 214 | 197 | 98 | 148 | 180 | 245 | 290 | 34 | 96 |
| Depreciation & amort. | 24 | 36 | 48 | -88 | -42 | -32 | -45 | -42 | -34 | -23 | -17 | -13 | -44 | -33 |
| EBIT | 88 | -117 | 13 | -10 | 114 | 182 | 152 | 56 | 113 | 157 | 228 | 277 | -10 | 63 |
| Net financials | -0 | 0 | -19 | -8 | -4 | -8 | -12 | -7 | -8 | -9 | -9 | -4 | -1 | -0 |
| Profit before tax | 88 | -117 | 33 | -19 | 110 | 173 | 140 | 48 | 105 | 147 | 219 | 273 | -11 | 63 |
| Tax | -0 | -0 | -0 | -0 | 13 | 38 | 31 | 11 | 23 | 33 | 48 | 60 | -0 | 14 |
| Net profit | 88 | -117 | 33 | -19 | 97 | 135 | 109 | 38 | 82 | 114 | 171 | 213 | -11 | 49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 384 | 518 | 824 | 751 | 1.035 | 1.244 | 973 | 951 | 1.114 | 1.302 | 1.327 | 1.551 | 1.069 | 1.378 |
| Equity | 106 | 222 | 141 | 124 | 222 | 304 | 362 | 357 | 429 | 486 | 656 | 810 | 738 | 725 |
| Long-term debt | -7 | 296 | 469 | 455 | 448 | 426 | 411 | 396 | 380 | 364 | 348 | 332 | 0 | 0 |
| Short-term debt | 284 | 0 | 214 | 172 | 365 | 514 | 200 | 198 | 306 | 453 | 323 | 409 | 331 | 653 |
| Total debt | 278 | 296 | 683 | 626 | 813 | 940 | 611 | 593 | 686 | 817 | 671 | 741 | 331 | 653 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|