| Revenue | DKK -63K | -137% |
| EBITDA | DKK -210K | -393% |
| Net profit | DKK 2,2M | +15% |
| Total assets | DKK 10,5M | -15% |
| Equity | DKK 9,6M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 452 | 447 | 1.114 | 1.446 | 1.521 | 1.549 | 2.384 | 2.414 | 2.044 | 1.407 | 172 | 25 | 172 | -63 |
| Staff expenses | -83 | -297 | -267 | -416 | -253 | -277 | -447 | -452 | -367 | -373 | -306 | -400 | -100 | -121 |
| EBITDA | 368 | 150 | 847 | 1.030 | 1.269 | 1.272 | 1.840 | 1.962 | 1.677 | 1.034 | -134 | -375 | 72 | -210 |
| Depreciation & amort. | -58 | -58 | -0 | -53 | -135 | -137 | -9 | -5 | -4 | -2 | -28 | -43 | -58 | -39 |
| EBIT | 310 | 92 | 847 | 977 | 1.133 | 1.136 | 1.831 | 1.957 | 1.673 | 1.032 | -162 | -417 | 13 | -249 |
| Net financials | 297 | 183 | 358 | -296 | -562 | 141 | -1.298 | 1.122 | 1.466 | 1.683 | -1.022 | 3.477 | 2.305 | 2.975 |
| Profit before tax | 606 | 275 | 1.205 | 681 | 572 | 1.277 | 534 | 3.079 | 3.140 | 2.715 | -1.185 | 3.060 | 2.319 | 2.726 |
| Tax | 152 | 72 | 296 | 371 | 199 | 331 | 12 | 524 | 585 | 512 | -225 | 449 | 411 | 533 |
| Net profit | 454 | 202 | 909 | 309 | 373 | 946 | 522 | 2.555 | 2.554 | 2.203 | -960 | 2.611 | 1.908 | 2.193 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.707 | 3.617 | 4.509 | 6.030 | 5.548 | 8.628 | 6.266 | 9.104 | 10.324 | 12.913 | 11.195 | 12.032 | 12.343 | 10.470 |
| Equity | 3.306 | 3.208 | 3.868 | 3.927 | 4.000 | 4.446 | 4.468 | 6.422 | 8.921 | 10.374 | 8.414 | 10.525 | 10.933 | 9.626 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 401 | 409 | 641 | 2.077 | 1.524 | 4.014 | 1.799 | 2.682 | 1.402 | 2.533 | 2.780 | 1.495 | 1.401 | 844 |
| Total debt | 401 | 409 | 641 | 2.077 | 1.524 | 4.014 | 1.799 | 2.682 | 1.402 | 2.533 | 2.780 | 1.495 | 1.401 | 844 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|