| Revenue | DKK 6,2M | +9% |
| EBITDA | DKK 83K | -50% |
| Net profit | DKK 64K | -50% |
| Total assets | DKK 847K | -7% |
| Equity | DKK 449K | +17% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.400 | 3.058 | 3.556 | 4.277 | 4.315 | 4.419 | 4.844 | 6.346 | 6.377 | 6.527 | 3.934 | 3.916 | 5.697 | 6.189 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -4.686 | -6.097 | -6.305 | -6.462 | -3.915 | -3.916 | -5.532 | -6.106 |
| EBITDA | 177 | 75 | 139 | 136 | 243 | 144 | 158 | 249 | 72 | 65 | 19 | 0 | 165 | 83 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 177 | 75 | 139 | 136 | 243 | 144 | 158 | 249 | 72 | 65 | 19 | 0 | 165 | 83 |
| Net financials | -3 | -9 | 0 | 0 | 0 | 0 | -1 | -3 | -8 | -12 | -6 | 0 | 1 | -0 |
| Profit before tax | 174 | 67 | 139 | 136 | 243 | 144 | 157 | 246 | 64 | 52 | 13 | 0 | 166 | 83 |
| Tax | 44 | 17 | 34 | 32 | 53 | 31 | 37 | 56 | 15 | 15 | 4 | 1 | 37 | 19 |
| Net profit | 131 | 50 | 105 | 104 | 185 | 108 | 120 | 190 | 48 | 38 | 9 | -0 | 129 | 64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 397 | 317 | 725 | 842 | 1.115 | 602 | 793 | 748 | 975 | 831 | 403 | 447 | 908 | 847 |
| Equity | 114 | 84 | 91 | 95 | 179 | 184 | 304 | 385 | 323 | 248 | 256 | 256 | 385 | 449 |
| Long-term debt | 0 | 0 | 0 | 73 | 126 | 64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 282 | 233 | 634 | 747 | 936 | 418 | 489 | 363 | 652 | 583 | 147 | 191 | 523 | 391 |
| Total debt | 282 | 233 | 634 | 747 | 936 | 418 | 489 | 363 | 652 | 583 | 147 | 191 | 523 | 391 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|