| Revenue | DKK 2,5M | +1% |
| EBITDA | DKK 271K | -36% |
| Net profit | DKK 64K | -92% |
| Total assets | DKK 5M | -3% |
| Equity | DKK 3M | -2% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.068 | 1.370 | 1.471 | 1.984 | 1.768 | 1.580 | 1.461 | 2.517 | 2.654 | 3.284 | 2.933 | 2.833 | 2.429 | 2.465 |
| Staff expenses | -667 | -1.192 | -1.435 | -1.568 | -1.646 | -1.352 | -1.347 | -1.767 | -1.946 | -2.523 | -2.359 | -2.167 | -2.007 | -2.194 |
| EBITDA | 402 | 178 | 36 | 416 | 121 | 228 | 115 | 751 | 708 | 762 | 574 | 666 | 422 | 271 |
| Depreciation & amort. | -41 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 361 | 166 | 36 | 416 | 121 | 228 | 115 | 751 | 708 | 762 | 574 | 666 | 422 | 271 |
| Net financials | -19 | -17 | -5 | -2 | -4 | -11 | -731 | -125 | -3 | -62 | -55 | 47 | 440 | -159 |
| Profit before tax | 342 | 149 | 30 | 414 | 117 | 216 | -616 | 626 | 705 | 700 | 519 | 713 | 862 | 112 |
| Tax | 88 | 39 | 24 | 99 | 26 | 48 | 28 | 168 | 156 | 167 | 116 | 157 | 99 | 48 |
| Net profit | 254 | 111 | 6 | 315 | 91 | 169 | -644 | 458 | 549 | 533 | 403 | 556 | 762 | 64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.282 | 1.310 | 1.116 | 1.134 | 1.418 | 1.758 | 2.141 | 1.484 | 2.053 | 2.180 | 2.701 | 3.059 | 5.171 | 5.004 |
| Equity | 544 | 558 | 466 | 782 | 873 | 1.041 | 397 | 856 | 1.294 | 1.714 | 2.003 | 2.441 | 3.081 | 3.010 |
| Long-term debt | 95 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 143 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 627 | 739 | 650 | 352 | 546 | 717 | 1.744 | 576 | 616 | 466 | 698 | 618 | 2.090 | 1.994 |
| Total debt | 722 | 739 | 650 | 352 | 546 | 717 | 1.744 | 629 | 759 | 466 | 698 | 618 | 2.090 | 1.994 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|