| Revenue | DKK 238K | +28% |
| EBITDA | DKK -18K | +69% |
| Net profit | DKK -123K | -160% |
| Total assets | DKK 2M | -12% |
| Equity | DKK 2M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 253 | 241 | 226 | 275 | 171 | 162 | 194 | 313 | 60 | 97 | 179 | 186 | 238 |
| Staff expenses | -20 | -18 | -68 | -140 | -52 | -126 | -95 | -59 | -33 | -42 | -162 | -221 | -226 |
| EBITDA | 233 | 223 | 158 | 135 | 119 | 35 | 99 | 254 | 27 | 55 | -54 | -58 | -18 |
| Depreciation & amort. | -15 | -6 | -18 | -4 | -8 | -3 | -31 | -5 | -11 | -17 | -40 | -16 | -4 |
| EBIT | 219 | 217 | 140 | 132 | 111 | 32 | 68 | 249 | 17 | 38 | -94 | -74 | -22 |
| Net financials | 1 | 1 | -16 | 86 | -110 | 161 | -28 | 303 | 457 | 248 | 404 | 339 | -101 |
| Profit before tax | 219 | 217 | 124 | 218 | 1 | 193 | 40 | 349 | 474 | 286 | 310 | 266 | -123 |
| Tax | 55 | 56 | 34 | 50 | 1 | 48 | 5 | 77 | 105 | 63 | 49 | 62 | -0 |
| Net profit | 164 | 161 | 91 | 168 | -0 | 146 | 35 | 272 | 368 | 223 | 261 | 203 | -123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 422 | 571 | 628 | 938 | 1.243 | 1.442 | 1.829 | 1.785 | 1.746 | 1.873 | 2.022 | 2.285 | 2.013 |
| Equity | 371 | 497 | 588 | 682 | 662 | 790 | 825 | 1.097 | 1.465 | 1.663 | 1.913 | 2.116 | 1.993 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 51 | 74 | 40 | 255 | 581 | 652 | 1.005 | 688 | 281 | 210 | 109 | 169 | 20 |
| Total debt | 51 | 74 | 40 | 255 | 581 | 652 | 1.005 | 688 | 281 | 210 | 109 | 169 | 20 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|