| Revenue | DKK 1,8M | +11% |
| EBITDA | DKK 5K | -64% |
| Net profit | DKK 8K | -46% |
| Total assets | DKK 2,1M | +6% |
| Equity | DKK 1,6M | +0% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 287 | 803 | 1.168 | 1.245 | 483 | 811 | 1.321 | 1.640 | 3.155 | 2.329 | 1.946 | 1.661 | 1.641 | 1.814 |
| Staff expenses | -299 | -697 | -1.116 | -1.235 | -1.236 | -772 | -1.208 | -1.607 | -1.685 | -1.907 | -1.716 | -1.595 | -1.626 | -1.808 |
| EBITDA | -12 | 106 | 40 | 10 | 45 | 39 | 113 | 33 | 1.471 | 422 | 230 | 66 | 15 | 5 |
| Depreciation & amort. | -6 | -14 | -0 | -8 | -8 | -11 | -7 | -22 | -19 | -15 | -0 | -0 | -0 | -0 |
| EBIT | -18 | 92 | 40 | 2 | 37 | 29 | 106 | 11 | 1.451 | 407 | 230 | 66 | 15 | 5 |
| Net financials | -2 | -3 | -2 | -2 | -1 | -3 | -2 | -1 | -4 | -20 | -7 | -10 | 5 | 4 |
| Profit before tax | -20 | 88 | 39 | -0 | 36 | 26 | 104 | 10 | 1.447 | 387 | 224 | 56 | 20 | 9 |
| Tax | -3 | 23 | 10 | 1 | 9 | 8 | 25 | 6 | 321 | 91 | 51 | 16 | 5 | 2 |
| Net profit | -17 | 66 | 28 | -1 | 27 | 18 | 79 | 4 | 1.126 | 296 | 172 | 40 | 14 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 342 | 596 | 700 | 695 | 393 | 421 | 1.208 | 953 | 1.558 | 2.115 | 2.235 | 2.326 | 2.010 | 2.133 |
| Equity | 92 | 158 | 187 | 185 | 212 | 230 | 309 | 313 | 1.329 | 1.512 | 1.570 | 1.540 | 1.554 | 1.562 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 249 | 438 | 512 | 509 | 180 | 190 | 848 | 640 | 229 | 603 | 664 | 786 | 456 | 571 |
| Total debt | 249 | 438 | 512 | 510 | 180 | 190 | 848 | 640 | 229 | 603 | 664 | 786 | 456 | 571 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|