| Revenue | DKK 185K | +136% |
| EBITDA | DKK 159K | +216% |
| Net profit | DKK 98K | +218% |
| Total assets | DKK 66K | +23% |
| Equity | DKK 10K | +111% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.771 | 2.368 | 1.170 | 60 | 59 | 34 | 10 | 44 | 93 | 266 | 68 | 78 | 185 |
| Staff expenses | -1.287 | -1.707 | -1.215 | -95 | -23 | -19 | -16 | -16 | -16 | -18 | -24 | -28 | -26 |
| EBITDA | 484 | 662 | -55 | -35 | 36 | 15 | -6 | 28 | 77 | 248 | 44 | 50 | 159 |
| Depreciation & amort. | 50 | 68 | 14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 434 | 594 | -69 | -35 | 36 | 15 | -6 | 28 | 77 | 248 | 44 | 50 | 159 |
| Net financials | -124 | -61 | -35 | -34 | -35 | -34 | -14 | -10 | -5 | -13 | -8 | -11 | -7 |
| Profit before tax | 310 | 533 | -104 | -68 | 1 | -19 | -20 | 18 | 72 | 235 | 36 | 40 | 152 |
| Tax | 82 | 135 | -15 | -15 | 0 | -4 | -5 | 4 | 16 | 52 | 8 | 9 | 53 |
| Net profit | 228 | 397 | -89 | -53 | 1 | -15 | -15 | 14 | 56 | 184 | 28 | 31 | 98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 711 | 581 | 123 | 143 | 141 | 138 | 144 | 142 | 126 | 71 | 62 | 53 | 66 |
| Equity | -627 | -229 | -319 | -372 | -371 | -386 | -402 | -388 | -332 | -148 | -120 | -89 | 10 |
| Long-term debt | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.312 | 810 | 441 | 515 | 512 | 525 | 546 | 530 | 458 | 219 | 182 | 142 | 56 |
| Total debt | 1.338 | 810 | 441 | 515 | 512 | 525 | 546 | 530 | 458 | 219 | 182 | 142 | 56 |
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 |
|---|