| Revenue | DKK 2,1M | -32% |
| EBITDA | DKK 226K | -20% |
| Net profit | DKK 44K | +109% |
| Total assets | DKK 924K | +43% |
| Equity | DKK 201K | +28% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.084 | 1.713 | 2.552 | 2.536 | 3.004 | 3.051 | 2.411 | 2.558 | 3.057 | 3.083 | 2.107 |
| Staff expenses | -2.030 | -1.595 | -2.430 | -2.329 | -2.677 | -2.682 | -2.029 | -2.257 | -2.655 | -2.799 | -1.881 |
| EBITDA | 54 | 117 | 122 | 207 | 327 | 368 | 382 | 301 | 402 | 284 | 226 |
| Depreciation & amort. | -69 | -98 | -94 | -85 | -114 | -111 | -109 | -135 | -201 | -147 | -170 |
| EBIT | -15 | 19 | 29 | 122 | 213 | 257 | 272 | 166 | 201 | 137 | 56 |
| Net financials | -3 | -7 | -10 | -5 | -10 | -16 | -4 | -8 | -1 | -571 | -0 |
| Profit before tax | -18 | 12 | 19 | 117 | 203 | 241 | 268 | 158 | 200 | -434 | 56 |
| Tax | -0 | -0 | 3 | 26 | 45 | 42 | 55 | 37 | 49 | 39 | 12 |
| Net profit | -18 | 12 | 16 | 91 | 158 | 200 | 213 | 121 | 151 | -474 | 44 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 422 | 582 | 802 | 752 | 879 | 1.191 | 1.176 | 1.522 | 1.206 | 646 | 924 |
| Equity | 32 | 45 | 60 | 152 | 310 | 510 | 723 | 479 | 631 | 157 | 201 |
| Long-term debt | 201 | 0 | 0 | 0 | 0 | 0 | 0 | 423 | 0 | 0 | 0 |
| Short-term debt | 188 | 269 | 742 | 600 | 569 | 627 | 453 | 620 | 576 | 489 | 723 |
| Total debt | 390 | 537 | 742 | 600 | 569 | 627 | 453 | 1.043 | 576 | 489 | 723 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|