| Revenue | DKK 635K | +19% |
| EBITDA | DKK 97K | +142% |
| Net profit | DKK 75K | +88% |
| Total assets | DKK 505K | +20% |
| Equity | DKK 307K | +33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 487 | 406 | 410 | 359 | 386 | 387 | 333 | 349 | 502 | 473 | 433 | 466 | 531 | 635 |
| Staff expenses | -389 | -353 | -423 | -320 | -402 | -343 | -350 | -367 | -345 | -437 | -491 | -496 | -492 | -538 |
| EBITDA | 98 | 53 | -13 | 39 | -16 | 44 | -18 | -18 | 157 | 36 | -58 | -30 | 40 | 97 |
| Depreciation & amort. | -38 | -41 | -41 | -32 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 60 | 12 | -53 | 7 | -16 | 44 | -18 | -18 | 157 | 36 | -58 | -30 | 40 | 97 |
| Net financials | -7 | -7 | -1 | -1 | -0 | -0 | -0 | -0 | -1 | -2 | -2 | -0 | 0 | 0 |
| Profit before tax | 53 | 5 | -55 | 6 | -16 | 44 | -18 | -18 | 157 | 33 | -60 | -30 | 40 | 97 |
| Tax | 13 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | 14 | 7 | -0 | -0 | -0 | 21 |
| Net profit | 40 | 4 | -55 | 6 | -16 | 44 | -18 | -18 | 142 | 26 | -60 | -30 | 40 | 75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 389 | 375 | 329 | 286 | 296 | 319 | 292 | 302 | 481 | 476 | 391 | 375 | 421 | 505 |
| Equity | 166 | 170 | 116 | 122 | 106 | 150 | 132 | 113 | 255 | 281 | 221 | 191 | 231 | 307 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 223 | 204 | 213 | 164 | 190 | 170 | 160 | 188 | 225 | 195 | 170 | 183 | 189 | 198 |
| Total debt | 223 | 204 | 213 | 164 | 190 | 170 | 160 | 188 | 225 | 195 | 170 | 183 | 189 | 198 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|