| Revenue | DKK 5,3M | +21% |
| EBITDA | DKK 114K | +206% |
| Net profit | DKK 44K | +141% |
| Total assets | DKK 1,6M | -12% |
| Equity | DKK 60K | +270% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.592 | 273 | 2.159 | 3.071 | 3.329 | 3.738 | 2.618 | 4.004 | 4.509 | 4.060 | 4.117 | 4.370 | 5.295 |
| Staff expenses | -1.504 | -0 | -2.126 | -2.976 | -3.277 | -3.581 | -2.801 | -3.844 | -4.439 | -0 | -4.043 | -4.477 | -4.360 |
| EBITDA | 59 | -98 | 3 | 84 | 52 | 133 | -214 | 159 | 9 | 125 | -70 | -108 | 114 |
| Depreciation & amort. | -42 | -0 | -0 | -0 | -0 | -0 | -0 | -46 | -0 | -0 | -0 | -31 | -68 |
| EBIT | 16 | -98 | 3 | 84 | 52 | 133 | -214 | 113 | 9 | 125 | -70 | -138 | 46 |
| Net financials | -5 | -0 | 0 | -0 | -0 | -0 | -0 | -1 | -4 | -4 | -4 | -0 | 0 |
| Profit before tax | 11 | -98 | 3 | 84 | 52 | 133 | -119 | 112 | 5 | 120 | -42 | -138 | 46 |
| Tax | 3 | -0 | 1 | 20 | 12 | 29 | 47 | 22 | -0 | -0 | 16 | -30 | 2 |
| Net profit | 8 | -98 | 2 | 64 | 41 | 104 | -166 | 90 | 8 | 89 | -58 | -108 | 44 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 567 | 827 | 892 | 1.717 | 1.323 | 1.194 | 1.018 | 1.563 | 2.129 | 2.032 | 1.512 | 1.776 | 1.559 |
| Equity | 201 | 103 | 105 | 170 | 48 | 152 | -15 | 75 | 84 | 182 | 124 | 16 | 60 |
| Long-term debt | 3 | 422 | -41 | 14 | 9 | 28 | -51 | -47 | 164 | 170 | 71 | 0 | 0 |
| Short-term debt | 364 | 302 | 828 | 1.534 | 1.266 | 1.014 | 1.084 | 1.534 | 1.882 | 1.680 | 1.317 | 1.760 | 1.499 |
| Total debt | 366 | 724 | 787 | 1.547 | 1.275 | 1.042 | 1.033 | 1.488 | 2.046 | 1.850 | 1.388 | 1.760 | 1.499 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|