| Revenue | DKK 1,1M | -19% |
| EBITDA | DKK -133K | -141% |
| Net profit | DKK 1,1M | -29% |
| Total assets | DKK 6,8M | +19% |
| Equity | DKK 6M | +23% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 510 | 664 | 609 | 938 | 695 | 886 | 769 | 838 | 867 | 897 | 1.404 | 1.273 | 1.322 | 1.072 |
| Staff expenses | -479 | -510 | -547 | -560 | -570 | -584 | -605 | -624 | -645 | -625 | -873 | -1.192 | -1.000 | -1.205 |
| EBITDA | 32 | -136 | 62 | 377 | 125 | 302 | 164 | 214 | 223 | 272 | 530 | 81 | 322 | -133 |
| Depreciation & amort. | 9 | -9 | -9 | -9 | -40 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 23 | -145 | 53 | 368 | 86 | 302 | 164 | 214 | 223 | 272 | 530 | 81 | 322 | -133 |
| Net financials | 14 | 22 | -23 | 12 | -12 | 21 | 109 | -82 | -404 | 145 | -130 | 706 | 1.393 | 1.298 |
| Profit before tax | 36 | -86 | 30 | 380 | 74 | 324 | 273 | 592 | 827 | 417 | 400 | 786 | 1.715 | 1.166 |
| Tax | 10 | 41 | 11 | 96 | 35 | 70 | 31 | 111 | 169 | 76 | 22 | 62 | 160 | 67 |
| Net profit | 26 | -127 | 19 | 283 | 39 | 254 | 242 | 481 | 659 | 341 | 378 | 724 | 1.554 | 1.099 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 313 | 510 | 523 | 880 | 871 | 1.173 | 1.351 | 1.892 | 2.796 | 2.795 | 3.294 | 4.187 | 5.702 | 6.785 |
| Equity | 141 | 268 | 287 | 570 | 609 | 724 | 904 | 1.343 | 1.947 | 2.264 | 2.589 | 3.313 | 4.868 | 5.967 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 172 | 243 | 236 | 310 | 262 | 448 | 448 | 550 | 848 | 531 | 705 | 874 | 834 | 819 |
| Total debt | 172 | 243 | 236 | 310 | 262 | 448 | 448 | 550 | 848 | 531 | 705 | 874 | 834 | 819 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|