| Revenue | DKK 201K | -30% |
| EBITDA | DKK -175K | -24% |
| Net profit | DKK -166K | -53% |
| Total assets | DKK 398K | -29% |
| Equity | DKK 337K | -33% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 840 | 811 | 992 | 1.037 | 887 | 822 | 323 | 278 | 238 | 247 | 149 | 141 | 289 | 201 |
| Staff expenses | -584 | -524 | -484 | -492 | -451 | -373 | -338 | -322 | -436 | -298 | -308 | -309 | -430 | -376 |
| EBITDA | 257 | 287 | 508 | 545 | 436 | 448 | -15 | -45 | -198 | -50 | -159 | -168 | -141 | -175 |
| Depreciation & amort. | 5 | -5 | -5 | -5 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 252 | 283 | 503 | 540 | 432 | 448 | -15 | -45 | -198 | -50 | -159 | -168 | -141 | -175 |
| Net financials | 3 | 3 | 19 | 32 | 18 | 38 | -59 | 134 | 38 | 73 | -100 | 34 | 32 | 9 |
| Profit before tax | 255 | 285 | 522 | 572 | 449 | 487 | -74 | 89 | -160 | 23 | -259 | -134 | -109 | -166 |
| Tax | 64 | 72 | 128 | 135 | 101 | 105 | -16 | 20 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 191 | 213 | 393 | 436 | 349 | 382 | -58 | 69 | -160 | 23 | -259 | -134 | -109 | -166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 654 | 773 | 1.078 | 1.410 | 1.659 | 1.833 | 1.489 | 1.429 | 1.254 | 1.195 | 777 | 671 | 556 | 398 |
| Equity | 339 | 456 | 751 | 1.187 | 1.436 | 1.642 | 1.400 | 1.364 | 1.096 | 1.005 | 746 | 612 | 503 | 337 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 314 | 317 | 327 | 224 | 223 | 191 | 89 | 65 | 159 | 190 | 31 | 59 | 53 | 60 |
| Total debt | 314 | 317 | 327 | 224 | 223 | 191 | 89 | 65 | 159 | 190 | 31 | 59 | 53 | 60 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|