| Revenue | DKK 906K | +15% |
| EBITDA | DKK 236K | +11% |
| Net profit | DKK 211K | -19% |
| Total assets | DKK 2,3M | +2% |
| Equity | DKK 2,1M | +4% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -986 | 873 | 1.093 | 1.289 | 1.162 | 1.232 | 985 | 941 | 1.239 | 1.120 | 970 | 785 | 906 |
| Staff expenses | -960 | -761 | -741 | -938 | -925 | -845 | -869 | -659 | -844 | -883 | -867 | -572 | -670 |
| EBITDA | -17 | 112 | 352 | 351 | 237 | 387 | 116 | 282 | 395 | 237 | 102 | 213 | 236 |
| Depreciation & amort. | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -21 | 107 | 348 | 347 | 233 | 383 | 112 | 282 | 395 | 237 | 102 | 213 | 236 |
| Net financials | -1 | 1 | -1 | -16 | 30 | -6 | 34 | 20 | 113 | 338 | 147 | 123 | 37 |
| Profit before tax | -8 | 108 | 347 | 330 | 263 | 376 | 146 | 302 | 508 | 575 | 249 | 336 | 274 |
| Tax | 7 | 28 | 83 | 74 | 59 | 84 | 33 | 76 | 113 | 63 | 57 | 76 | 63 |
| Net profit | -15 | 80 | 264 | 256 | 203 | 292 | 113 | 226 | 395 | 511 | 192 | 260 | 211 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 550 | 572 | 902 | 1.013 | 1.061 | 1.268 | 1.220 | 1.409 | 1.734 | 2.076 | 2.114 | 2.268 | 2.317 |
| Equity | 302 | 284 | 446 | 702 | 802 | 989 | 994 | 1.110 | 1.392 | 1.789 | 1.863 | 2.001 | 2.078 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -242 | 283 | 452 | 308 | 257 | 278 | 226 | 300 | 342 | 287 | 250 | 267 | 240 |
| Total debt | -242 | 283 | 452 | 308 | 257 | 278 | 226 | 300 | 342 | 287 | 250 | 267 | 240 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|