| Revenue | DKK 981K | +15% |
| EBITDA | DKK 261K | +720% |
| Net profit | DKK 124K | +128084% |
| Total assets | DKK 454K | +4% |
| Equity | DKK 364K | +52% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 399 | 275 | 304 | 191 | 364 | 900 | 801 | 899 | 789 | 732 | 960 | 855 | 981 |
| Staff expenses | -446 | -169 | -176 | -143 | -322 | -679 | -632 | -670 | -577 | -696 | -573 | -661 | -550 |
| EBITDA | -84 | 106 | 128 | 48 | 41 | 221 | 72 | 213 | 202 | 36 | 115 | 32 | 261 |
| Depreciation & amort. | -0 | -4 | -2 | -5 | -23 | -62 | -41 | -85 | -80 | -0 | -32 | -32 | -102 |
| EBIT | -84 | 102 | 126 | 43 | 18 | 159 | 31 | 128 | 122 | 36 | 83 | -0 | 159 |
| Net financials | -58 | -7 | -8 | -6 | -12 | -11 | -23 | -15 | -1 | 1 | -0 | 0 | 0 |
| Profit before tax | -141 | 95 | 119 | 38 | 6 | 148 | 8 | 113 | 121 | 37 | 82 | -0 | 159 |
| Tax | -14 | 2 | 25 | 13 | 1 | 33 | 3 | 26 | 27 | 9 | 18 | -0 | 35 |
| Net profit | -127 | -14 | 94 | 24 | 5 | 116 | 5 | 87 | 94 | 28 | 64 | -0 | 124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43 | 181 | 125 | 240 | 536 | 586 | 457 | 592 | 439 | 274 | 328 | 436 | 454 |
| Equity | — | 13 | 106 | 131 | 136 | 252 | 191 | 277 | 261 | 176 | 240 | 240 | 364 |
| Long-term debt | 0 | 0 | 0 | 0 | 245 | 182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 169 | 19 | 110 | 153 | 139 | 258 | 304 | 178 | 98 | 88 | 196 | 90 |
| Total debt | 17 | 169 | 19 | 110 | 399 | 321 | 258 | 304 | 178 | 98 | 88 | 196 | 90 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|