| Revenue | DKK 435K | +107% |
| EBITDA | DKK 219K | +245% |
| Net profit | DKK 171K | +350% |
| Total assets | DKK 277K | +108% |
| Equity | DKK 103K | +252% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 | 51 | 452 | 440 | 794 | 785 | 905 | 126 | 111 | 127 | 161 | 210 | 435 |
| Staff expenses | -133 | -18 | -42 | -20 | -98 | -94 | -56 | -74 | -103 | -146 | -159 | -144 | -210 |
| EBITDA | -121 | 34 | 23 | 4 | 34 | 52 | 41 | 53 | 7 | -20 | 2 | 64 | 219 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -121 | 34 | 23 | 4 | 34 | 52 | 41 | 53 | 7 | -20 | 2 | 64 | 219 |
| Net financials | -4 | -3 | -4 | -4 | -2 | -34 | -32 | -11 | -27 | -16 | -12 | -13 | 2 |
| Profit before tax | -125 | 30 | 19 | 0 | 31 | 17 | 9 | 41 | -20 | -35 | -10 | 51 | 221 |
| Tax | -31 | 17 | 4 | -0 | -0 | -0 | -0 | 4 | -0 | -9 | -2 | 13 | 50 |
| Net profit | -94 | 13 | 14 | 0 | 31 | 17 | 9 | 37 | -20 | -26 | -8 | 38 | 171 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 144 | 126 | 140 | 89 | 207 | 232 | 218 | 390 | 447 | 398 | 140 | 133 | 277 |
| Equity | -114 | -101 | -82 | -1 | 30 | 48 | 125 | 108 | 88 | -98 | -106 | -68 | 103 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 50 | 86 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 257 | 227 | 222 | 90 | 177 | 135 | 8 | 283 | 359 | 497 | 246 | 201 | 174 |
| Total debt | 257 | 227 | 222 | 90 | 177 | 185 | 93 | 283 | 359 | 497 | 246 | 201 | 174 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|