| Revenue | DKK 618K | +30% |
| EBITDA | DKK 79K | +307% |
| Net profit | DKK 55K | +3006% |
| Total assets | DKK 545K | +37% |
| Equity | DKK 277K | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | 127 | 186 | 247 | 180 | 482 | 237 | 475 | 526 | 565 | 538 | 476 | 618 |
| Staff expenses | -100 | -0 | -70 | -243 | -304 | -315 | -326 | -355 | -517 | -533 | -533 | -456 | -539 |
| EBITDA | -125 | 127 | 116 | 4 | -124 | 167 | -89 | 120 | 10 | 32 | 5 | 19 | 79 |
| Depreciation & amort. | -48 | -42 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -15 |
| EBIT | -173 | 85 | 116 | 4 | -124 | 167 | -89 | 120 | 10 | 32 | 5 | 12 | 64 |
| Net financials | -10 | -11 | -5 | -3 | -4 | -5 | -2 | -4 | -0 | -1 | -2 | -2 | -1 |
| Profit before tax | -182 | 74 | 111 | 1 | -128 | 161 | -91 | 117 | 9 | 31 | 3 | 10 | 63 |
| Tax | -58 | 9 | 27 | 4 | -28 | 35 | -20 | 26 | 2 | 7 | 1 | 8 | 9 |
| Net profit | -125 | 64 | 84 | -3 | -100 | 126 | -71 | 91 | 7 | 24 | 2 | 2 | 55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 201 | 303 | 305 | 232 | 173 | 330 | 188 | 406 | 491 | 469 | 365 | 397 | 545 |
| Equity | -4 | 60 | 144 | 141 | 41 | 167 | 96 | 187 | 194 | 218 | 220 | 222 | 277 |
| Long-term debt | 0 | 0 | 0 | 0 | 132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 206 | 242 | 161 | 91 | 132 | 163 | 92 | 219 | 297 | 250 | 145 | 175 | 265 |
| Total debt | 206 | 242 | 161 | 91 | 263 | 163 | 92 | 219 | 297 | 250 | 145 | 175 | 265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PO Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Per Obling | Audit | 0 companies |