| Revenue | DKK 214K | -32% |
| EBITDA | DKK 19K | -78% |
| Net profit | DKK 16K | -76% |
| Total assets | DKK 448K | +9% |
| Equity | DKK 391K | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 844 | 1.126 | 1.248 | 869 | 657 | 630 | 681 | 595 | 781 | 522 | 229 | 315 | 214 |
| Staff expenses | -395 | -298 | -273 | -257 | -257 | -252 | -227 | -523 | -416 | -406 | -354 | -227 | -195 |
| EBITDA | 449 | 718 | 974 | 593 | 420 | 377 | 454 | 72 | -57 | 116 | -126 | 88 | 19 |
| Depreciation & amort. | -125 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 324 | 718 | 974 | 593 | 420 | 377 | 454 | 72 | -57 | 116 | -126 | 88 | 19 |
| Net financials | 4 | 6 | 2 | 0 | 22 | 27 | -99 | 265 | -3 | 204 | -108 | 1 | 2 |
| Profit before tax | 328 | 725 | 977 | 593 | 442 | 404 | 355 | 337 | -60 | 320 | -234 | 89 | 21 |
| Tax | 85 | 184 | 241 | 142 | 98 | 89 | 78 | 74 | -13 | 70 | -51 | 20 | 5 |
| Net profit | 243 | 541 | 736 | 451 | 344 | 315 | 277 | 262 | -47 | 250 | -183 | 69 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.339 | 1.780 | 2.304 | 2.187 | 2.599 | 2.823 | 3.083 | 4.089 | 4.128 | 4.220 | 334 | 410 | 448 |
| Equity | 919 | 1.310 | 1.898 | 1.989 | 2.333 | 2.648 | 2.925 | 3.885 | 3.838 | 4.088 | 305 | 375 | 391 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 48 | 49 | 0 | 0 | 0 |
| Short-term debt | 420 | 470 | 406 | 197 | 266 | 174 | 157 | 188 | 241 | 83 | 29 | 35 | 57 |
| Total debt | 420 | 470 | 406 | 197 | 266 | 174 | 157 | 204 | 290 | 132 | 29 | 35 | 57 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 90.0% | 90.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|