| Revenue | DKK 579K | +8% |
| EBITDA | DKK -290K | -10% |
| Net profit | DKK -8K | -113% |
| Total assets | DKK 6,3M | -3% |
| Equity | DKK 5,8M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 827 | 1.070 | 1.592 | 1.583 | 1.830 | 1.825 | 1.333 | 1.793 | 596 | 1.048 | 1.479 | 924 | 535 | 579 |
| Staff expenses | -629 | -477 | -580 | -746 | -534 | -668 | -643 | -830 | -703 | -806 | -793 | -1.073 | -799 | -864 |
| EBITDA | 198 | 594 | 1.011 | 837 | 1.296 | 1.157 | 690 | 963 | -107 | 242 | 685 | -149 | -264 | -290 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 198 | 594 | 1.011 | 837 | 1.296 | 1.157 | 690 | 963 | -107 | 242 | 685 | -149 | -264 | -290 |
| Net financials | 106 | -56 | -19 | 24 | -34 | 241 | 122 | 139 | 191 | 1.533 | -924 | 487 | 353 | 284 |
| Profit before tax | 304 | 538 | 993 | 861 | 1.261 | 1.398 | 812 | 1.102 | 84 | 1.774 | -239 | 337 | 88 | -1 |
| Tax | 56 | 154 | 254 | 224 | 284 | 315 | 210 | 251 | 21 | 392 | -50 | 79 | 26 | 2 |
| Net profit | 248 | 384 | 739 | 638 | 978 | 1.084 | 602 | 850 | 64 | 1.382 | -189 | 258 | 63 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 950 | 1.540 | 2.424 | 3.125 | 3.905 | 4.101 | 4.510 | 5.167 | 4.866 | 7.081 | 6.355 | 6.668 | 6.488 | 6.299 |
| Equity | 746 | 1.034 | 1.582 | 2.170 | 2.347 | 3.431 | 3.930 | 4.675 | 4.630 | 5.957 | 5.711 | 5.912 | 5.916 | 5.847 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 204 | 458 | 792 | 905 | 708 | 670 | 580 | 492 | 236 | 1.124 | 644 | 755 | 571 | 451 |
| Total debt | 204 | 507 | 842 | 955 | 1.558 | 670 | 580 | 492 | 236 | 1.124 | 644 | 755 | 571 | 451 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|