| Revenue | DKK 646K | +6% |
| EBITDA | DKK 182K | +20% |
| Net profit | DKK 97K | -2% |
| Total assets | DKK 1,2M | -7% |
| Equity | DKK 280K | +15% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -149 | — | 167 | 457 | 577 | 163 | 523 | 257 | 149 | 119 | 171 | 561 | 607 | 646 |
| Staff expenses | -268 | -0 | -120 | -307 | -622 | -82 | -315 | -155 | -92 | -68 | -87 | -487 | -456 | -463 |
| EBITDA | 129 | 0 | 47 | 150 | -45 | 81 | 209 | 102 | 57 | 52 | 84 | 75 | 152 | 182 |
| Depreciation & amort. | -5 | -0 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 124 | 0 | 43 | 150 | -45 | 81 | 209 | 102 | 57 | 52 | 84 | 75 | 152 | 182 |
| Net financials | -34 | 0 | -38 | -32 | -32 | -38 | -29 | -18 | -17 | -15 | -25 | -21 | -22 | -47 |
| Profit before tax | 158 | 0 | 4 | 118 | -77 | 43 | 180 | 84 | 40 | 37 | 59 | 53 | 130 | 135 |
| Tax | 20 | -0 | -0 | -0 | -0 | -0 | -22 | 19 | 10 | 8 | 15 | 12 | 31 | 38 |
| Net profit | 139 | 0 | 4 | 118 | -77 | 43 | 203 | 65 | 30 | 28 | 44 | 41 | 99 | 97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 477 | 0 | 217 | 506 | 411 | 264 | 585 | 554 | 610 | 713 | 626 | 1.134 | 1.282 | 1.198 |
| Equity | 270 | 0 | -290 | -172 | -249 | -207 | -4 | 61 | 91 | 120 | 164 | 204 | 244 | 280 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 8 | 15 | 11 | 29 | 36 |
| Short-term debt | -747 | 0 | 507 | 678 | 661 | 471 | 589 | 493 | 512 | 585 | 448 | 918 | 1.008 | 881 |
| Total debt | -747 | 0 | 507 | 678 | 661 | 471 | 589 | 493 | 519 | 593 | 463 | 929 | 1.037 | 918 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|