| Revenue | DKK 570K | +34% |
| EBITDA | DKK 172K | +52% |
| Net profit | DKK 57K | +30% |
| Total assets | DKK 913K | +6% |
| Equity | DKK 550K | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 148 | 393 | 613 | 630 | 446 | 606 | 372 | 451 | 522 | 589 | 331 | 437 | 426 | 570 |
| Staff expenses | -200 | -208 | -487 | -644 | -418 | -372 | -320 | -406 | -347 | -431 | -406 | -400 | -313 | -398 |
| EBITDA | -51 | 184 | 126 | -15 | 29 | 234 | 52 | 46 | 175 | 158 | -75 | 37 | 113 | 172 |
| Depreciation & amort. | -0 | -0 | -0 | -27 | -49 | -33 | -33 | -41 | -38 | -30 | -30 | -30 | -65 | -106 |
| EBIT | -51 | 184 | 126 | -42 | -20 | 201 | 19 | 4 | 137 | 128 | -106 | 7 | 48 | 66 |
| Net financials | -3 | -0 | -1 | -3 | -3 | -15 | -3 | -4 | -3 | -4 | -6 | -1 | -4 | -8 |
| Profit before tax | -54 | 254 | 125 | -45 | -23 | 186 | 15 | 0 | 134 | 124 | -111 | 6 | 44 | 57 |
| Tax | -0 | 35 | 30 | -2 | -3 | 8 | 9 | -14 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -54 | 219 | 95 | -43 | -21 | 178 | 6 | 15 | 134 | 124 | -111 | 6 | 44 | 57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 148 | 320 | 376 | 297 | 285 | 605 | 511 | 432 | 613 | 702 | 543 | 612 | 862 | 913 |
| Equity | -154 | 155 | 160 | 117 | 97 | 275 | 281 | 296 | 430 | 554 | 443 | 449 | 493 | 550 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 8 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 302 | 166 | 217 | 180 | 188 | 322 | 212 | 136 | 182 | 148 | 100 | 163 | 369 | 363 |
| Total debt | 302 | 166 | 217 | 180 | 188 | 329 | 227 | 136 | 182 | 148 | 100 | 163 | 369 | 363 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|