| Revenue | DKK 1,8M | +43% |
| EBITDA | DKK 490K | +458% |
| Net profit | DKK 377K | +427% |
| Total assets | DKK 755K | +87% |
| Equity | DKK 451K | +509% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 590 | 582 | 753 | 234 | 295 | 1.125 | 822 | 980 | 930 | 1.303 | 1.473 | 1.464 | 1.275 | 1.820 |
| Staff expenses | -571 | -589 | -690 | -282 | -67 | -777 | -729 | -983 | -876 | -1.108 | -1.405 | -1.567 | -1.412 | -1.330 |
| EBITDA | 19 | -7 | 64 | -48 | 228 | 348 | 92 | -3 | 54 | 195 | 67 | -103 | -137 | 490 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 19 | -7 | 64 | -48 | 228 | 348 | 92 | -3 | 54 | 195 | 67 | -103 | -137 | 490 |
| Net financials | -0 | 0 | 0 | -0 | 0 | -1 | -3 | -0 | 0 | -4 | -4 | -0 | -0 | -1 |
| Profit before tax | 18 | -6 | 64 | -48 | 228 | 347 | 89 | -3 | 54 | 191 | 63 | -103 | -137 | 489 |
| Tax | -0 | -0 | -0 | -0 | 43 | 80 | 24 | 8 | 17 | 44 | 17 | -7 | -22 | 112 |
| Net profit | 18 | -6 | 64 | -48 | 185 | 267 | 66 | -11 | 38 | 147 | 46 | -96 | -115 | 377 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 117 | 119 | 190 | 68 | 294 | 754 | 787 | 581 | 919 | 804 | 768 | 605 | 404 | 755 |
| Equity | 37 | 30 | 94 | 46 | 231 | 447 | 461 | 397 | 381 | 473 | 405 | 250 | 74 | 451 |
| Long-term debt | 0 | 0 | 0 | 0 | 43 | 80 | 21 | 0 | 5 | 35 | 13 | 0 | 0 | 83 |
| Short-term debt | 81 | 89 | 96 | 21 | 20 | 227 | 304 | 183 | 533 | 296 | 350 | 354 | 330 | 221 |
| Total debt | 81 | 89 | 96 | 21 | 63 | 307 | 325 | 183 | 537 | 332 | 363 | 354 | 330 | 304 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|