| Revenue | DKK 1,1M | +10% |
| EBITDA | DKK 206K | +24% |
| Net profit | DKK 155K | +41% |
| Total assets | DKK 1,7M | +11% |
| Equity | DKK 1,3M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 282 | 546 | 46 | 1.264 | 1.069 | 734 | 498 | 1.045 | 543 | 1.348 | 2.582 | 1.381 | 1.002 | 1.099 |
| Staff expenses | -346 | -403 | -0 | -784 | -774 | -616 | -466 | -714 | -664 | -922 | -1.363 | -1.097 | -837 | -893 |
| EBITDA | -64 | 143 | 46 | 480 | 295 | 118 | 32 | 331 | -122 | 427 | 1.219 | 284 | 166 | 206 |
| Depreciation & amort. | -0 | -0 | -0 | -4 | -60 | -65 | -78 | -78 | -77 | -21 | -19 | -25 | -25 | -22 |
| EBIT | -64 | 143 | 46 | 477 | 235 | 53 | -46 | 253 | -199 | 406 | 1.200 | 258 | 141 | 184 |
| Net financials | 0 | -1 | -1 | 1 | -3 | -2 | -4 | -2 | -5 | -6 | -18 | -6 | 18 | 30 |
| Profit before tax | -64 | 142 | 45 | 477 | 232 | 51 | -49 | 250 | -204 | 400 | 1.182 | 252 | 159 | 214 |
| Tax | -13 | 39 | 14 | 120 | 62 | 19 | -4 | 66 | -31 | 102 | 274 | 70 | 48 | 59 |
| Net profit | -51 | 103 | 31 | 357 | 170 | 32 | -46 | 184 | -172 | 298 | 908 | 182 | 110 | 155 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 201 | 383 | 382 | 1.097 | 898 | 765 | 544 | 660 | 368 | 1.036 | 2.082 | 1.638 | 1.492 | 1.654 |
| Equity | 97 | 200 | 231 | 488 | 558 | 490 | 294 | 328 | 136 | 435 | 1.229 | 1.297 | 1.289 | 1.322 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 267 | 57 | 23 | 21 |
| Short-term debt | 103 | 183 | 148 | 595 | 300 | 240 | 226 | 306 | 231 | 583 | 559 | 255 | 153 | 282 |
| Total debt | 103 | 183 | 148 | 595 | 300 | 240 | 226 | 306 | 231 | 583 | 825 | 312 | 177 | 303 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|