| Revenue | DKK 869K | +100% |
| EBITDA | DKK -61K | +87% |
| Net profit | DKK 650K | -72% |
| Total assets | DKK 6,3M | +10% |
| Equity | DKK 6,2M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 746 | 867 | 814 | 239 | 519 | -17 | 173 | 817 | 542 | 1.072 | 832 | 761 | 435 | 869 |
| Staff expenses | -471 | -343 | -382 | -301 | -250 | -45 | -473 | -597 | -401 | -817 | -1.010 | -902 | -887 | -930 |
| EBITDA | 275 | 524 | 432 | -62 | 269 | -62 | -300 | 220 | 141 | 254 | -177 | -141 | -452 | -61 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -5 | -0 | -0 |
| EBIT | 275 | 524 | 432 | -62 | 269 | -62 | -300 | 220 | 141 | 254 | -182 | -145 | -452 | -61 |
| Net financials | -137 | -46 | 35 | -7 | 111 | 322 | 154 | 229 | 137 | 1.342 | -61 | 726 | 2.723 | 687 |
| Profit before tax | 138 | 478 | 467 | -69 | 380 | 260 | -146 | 449 | 278 | 1.596 | -243 | 580 | 2.271 | 627 |
| Tax | 34 | 123 | 117 | -0 | 38 | -0 | -0 | -0 | -0 | 58 | -96 | 23 | -69 | -23 |
| Net profit | 104 | 355 | 350 | -69 | 342 | 260 | -146 | 449 | 278 | 1.538 | -147 | 558 | 2.340 | 650 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.309 | 2.121 | 1.247 | 1.483 | 1.374 | 1.651 | 1.440 | 1.775 | 1.955 | 3.408 | 3.073 | 3.477 | 5.729 | 6.299 |
| Equity | 424 | 741 | 1.091 | 1.022 | 1.364 | 1.623 | 1.397 | 1.659 | 1.827 | 3.252 | 2.906 | 3.345 | 5.610 | 6.192 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.885 | 1.380 | 156 | 462 | 11 | 28 | 43 | 116 | 128 | 156 | 167 | 132 | 119 | 106 |
| Total debt | 2.885 | 1.380 | 156 | 462 | 11 | 28 | 43 | 116 | 128 | 156 | 167 | 132 | 119 | 106 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|