| Revenue | DKK 51K | -28% |
| EBITDA | DKK 28K | -54% |
| Net profit | DKK 19K | -57% |
| Total assets | DKK 183K | +30% |
| Equity | DKK 136K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 418 | 406 | 556 | 366 | 311 | 265 | 219 | 238 | 215 | 125 | 149 | 87 | 71 | 51 |
| Staff expenses | -184 | -156 | -271 | -99 | -72 | -82 | -107 | -112 | -82 | -84 | -126 | -101 | -6 | -18 |
| EBITDA | 107 | 75 | 60 | 105 | 50 | 23 | 7 | 19 | 28 | 41 | 22 | -19 | 61 | 28 |
| Depreciation & amort. | -2 | -2 | -37 | -28 | -23 | -11 | -4 | -9 | -10 | -8 | -11 | -11 | -2 | -2 |
| EBIT | 105 | 73 | 24 | 77 | 27 | 12 | 3 | 10 | 18 | 32 | 11 | -30 | 58 | 26 |
| Net financials | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 6 | -1 | -1 | -0 | 0 | -0 |
| Profit before tax | 105 | 73 | 23 | 77 | 27 | 12 | 3 | 10 | 24 | 32 | 11 | -30 | 58 | 26 |
| Tax | 28 | 20 | 7 | 20 | 7 | 4 | 2 | 3 | 7 | 21 | -8 | -5 | 14 | 7 |
| Net profit | 77 | 53 | 17 | 58 | 20 | 8 | 1 | 8 | 17 | 11 | 19 | -25 | 45 | 19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 239 | 230 | 402 | 339 | 330 | 208 | 195 | 178 | 215 | 227 | 186 | 109 | 140 | 183 |
| Equity | 117 | 170 | 188 | 196 | 166 | 173 | 175 | 142 | 159 | 170 | 160 | 76 | 121 | 136 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 122 | 60 | 215 | 143 | 164 | 35 | 21 | 36 | 49 | 57 | 27 | 33 | 19 | 47 |
| Total debt | 122 | 60 | 215 | 143 | 164 | 35 | 21 | 36 | 56 | 57 | 27 | 33 | 19 | 47 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|