| Revenue | DKK 261K | +1009% |
| EBITDA | DKK 250K | +202% |
| Net profit | DKK 71K | +128% |
| Total assets | DKK 1,3M | -10% |
| Equity | DKK 209K | +52% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -27 | 185 | 378 | 340 | 291 | 386 | 323 | 356 | 163 | -131 | 190 | 390 | 23 | 261 |
| Staff expenses | -3 | -62 | -264 | -270 | -218 | -166 | -141 | -89 | -51 | -1 | -289 | -332 | -270 | -10 |
| EBITDA | -30 | 124 | 113 | 70 | 73 | 221 | 183 | 266 | 112 | -132 | -99 | 58 | -246 | 250 |
| Depreciation & amort. | -28 | -24 | -21 | -31 | -13 | -8 | -53 | -68 | -0 | -46 | -46 | -51 | -38 | -35 |
| EBIT | -58 | 100 | 93 | 39 | 60 | 213 | 130 | 198 | 112 | -178 | -145 | 7 | -284 | 215 |
| Net financials | -15 | -9 | -4 | -12 | -22 | -10 | -28 | -8 | -9 | -23 | -28 | -32 | -30 | -107 |
| Profit before tax | -73 | 91 | 88 | 27 | 38 | 204 | 102 | 190 | 103 | -201 | -173 | -25 | -314 | 109 |
| Tax | -0 | -0 | 22 | 6 | 8 | 45 | 22 | 42 | 23 | -38 | -32 | 4 | -60 | 65 |
| Net profit | -73 | 91 | 66 | 20 | 30 | 159 | 79 | 148 | 80 | -163 | -141 | -29 | -254 | 71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 636 | 548 | 563 | 688 | 880 | 1.027 | 1.676 | 1.811 | 1.099 | 1.069 | 1.350 | 1.428 | 1.397 | 1.251 |
| Equity | 50 | 142 | 208 | 228 | 258 | 417 | 496 | 645 | 725 | 562 | 421 | 392 | 138 | 209 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 586 | 406 | 355 | 459 | 622 | 611 | 1.180 | 1.166 | 374 | 507 | 929 | 1.036 | 1.259 | 1.041 |
| Total debt | 586 | 406 | 355 | 459 | 622 | 611 | 1.180 | 1.166 | 374 | 507 | 929 | 1.036 | 1.259 | 1.041 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|