| Revenue | DKK 2,6M | +12% |
| EBITDA | DKK 152K | +2% |
| Net profit | DKK 35K | +1033% |
| Total assets | DKK 1,3M | -6% |
| Equity | DKK 356K | +11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.411 | 4.670 | 4.979 | 5.272 | 1.852 | 1.735 | 1.652 | 1.598 | 2.334 | 2.617 |
| Staff expenses | -1.187 | -1.052 | -1.333 | -1.511 | -2.126 | -1.752 | -1.433 | -1.516 | -2.185 | -2.465 |
| EBITDA | 264 | 392 | 219 | 322 | -274 | -17 | 220 | 81 | 149 | 152 |
| Depreciation & amort. | -155 | -104 | -104 | -102 | -79 | -64 | -64 | -67 | -133 | -109 |
| EBIT | 109 | 288 | 115 | 219 | -353 | -81 | 155 | 14 | 16 | 43 |
| Net financials | -35 | -0 | 0 | -1 | -5 | -2 | -7 | -3 | -6 | -1 |
| Profit before tax | 75 | 288 | 115 | 218 | -358 | -83 | 149 | 11 | 10 | 44 |
| Tax | 31 | 72 | 29 | 54 | -0 | -0 | -0 | 5 | 7 | 9 |
| Net profit | 44 | 216 | 86 | 164 | -358 | -83 | 149 | 6 | 3 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 812 | 869 | 817 | 1.055 | 860 | 1.023 | 740 | 908 | 1.364 | 1.285 |
| Equity | 173 | 353 | 439 | 604 | 246 | 163 | 312 | 318 | 321 | 356 |
| Long-term debt | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 633 | 517 | 377 | 452 | 615 | 860 | 428 | 588 | 1.036 | 915 |
| Total debt | 638 | 517 | 377 | 452 | 615 | 860 | 428 | 588 | 1.036 | 915 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|