| Revenue | DKK 1,1M | +20% |
| EBITDA | DKK 200K | +50% |
| Net profit | DKK 83K | +207% |
| Total assets | DKK 906K | +14% |
| Equity | DKK 419K | +25% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 371 | 194 | 202 | 814 | 853 | 696 | 861 | 1.112 | 1.306 | 1.475 | 1.571 | 933 | 1.115 |
| Staff expenses | -434 | -157 | -306 | -662 | -838 | -660 | -843 | -1.095 | -1.145 | -1.382 | -1.275 | -801 | -916 |
| EBITDA | -64 | 37 | -104 | 152 | 15 | 36 | 18 | 17 | 161 | 93 | 296 | 133 | 200 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -20 | -0 | -0 | -57 | -81 | -81 | -81 | -81 |
| EBIT | -64 | 37 | -104 | 152 | 15 | 16 | 18 | 17 | 104 | 12 | 215 | 52 | 119 |
| Net financials | -3 | 12 | -6 | -0 | -9 | -10 | -9 | -0 | 48 | -4 | -119 | -15 | -11 |
| Profit before tax | -66 | 49 | -110 | 152 | 6 | 6 | 10 | 17 | 151 | 7 | 97 | 37 | 107 |
| Tax | -0 | 0 | -26 | 37 | 3 | 3 | 4 | 6 | 32 | 2 | 24 | 10 | 25 |
| Net profit | -66 | 49 | -84 | 114 | 3 | 3 | 5 | 11 | 119 | 5 | 73 | 27 | 83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 223 | 318 | 311 | 418 | 312 | 257 | 366 | 568 | 1.520 | 1.373 | 689 | 796 | 906 |
| Equity | 10 | 59 | -25 | 89 | 92 | 95 | 101 | 112 | 231 | 236 | 309 | 336 | 419 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 214 | 259 | 336 | 329 | 219 | 161 | 265 | 456 | 1.281 | 1.131 | 378 | 459 | 487 |
| Total debt | 214 | 259 | 336 | 329 | 219 | 161 | 265 | 456 | 1.281 | 1.131 | 378 | 459 | 487 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|