| Revenue | DKK 3M | +80% |
| EBITDA | DKK 94K | -3% |
| Net profit | DKK 111K | +63% |
| Total assets | DKK 4,6M | +15% |
| Equity | DKK 588K | +23% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 540 | 112 | 241 | -49 | -38 | 690 | 524 | 179 | -25 | 445 | 1.414 | 1.339 | 1.672 | 3.010 |
| Staff expenses | -422 | -80 | -200 | -0 | -0 | -553 | -430 | -144 | -2 | -399 | -1.299 | -1.174 | -1.574 | -2.915 |
| EBITDA | -53 | 32 | 41 | -49 | -38 | 137 | 94 | 35 | -27 | 45 | 115 | 165 | 97 | 94 |
| Depreciation & amort. | -0 | -0 | -5 | -10 | -10 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -53 | 32 | 35 | -59 | -48 | 132 | 94 | 35 | -27 | 45 | 115 | 165 | 97 | 94 |
| Net financials | 7 | 6 | 13 | 26 | -3 | 4 | -1 | 6 | 19 | -30 | 3 | -12 | -4 | 56 |
| Profit before tax | -46 | 39 | 49 | -33 | -51 | 136 | 93 | 41 | -8 | 15 | 118 | 152 | 93 | 150 |
| Tax | -0 | 14 | 17 | -0 | -13 | 33 | 26 | 11 | 1 | 3 | 31 | 100 | 25 | 39 |
| Net profit | -46 | 24 | 31 | -32 | -38 | 103 | 66 | 30 | -9 | 12 | 87 | 53 | 68 | 111 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.204 | 1.388 | 1.149 | 831 | 783 | 1.538 | 1.297 | 942 | 1.157 | 1.628 | 3.703 | 2.061 | 3.964 | 4.551 |
| Equity | 304 | 329 | 360 | 328 | 289 | 392 | 407 | 384 | 375 | 387 | 418 | 471 | 477 | 588 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 33 |
| Short-term debt | 900 | 1.060 | 788 | 504 | 494 | 1.146 | 890 | 558 | 782 | 1.240 | 3.285 | 1.590 | 3.463 | 3.930 |
| Total debt | 900 | 1.060 | 788 | 504 | 494 | 1.146 | 890 | 558 | 782 | 1.240 | 3.285 | 1.590 | 3.486 | 3.963 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|