| Revenue | DKK 1M | -28% |
| EBITDA | DKK 189K | +0% |
| Net profit | DKK 259K | -30% |
| Total assets | DKK 4,5M | -1% |
| Equity | DKK 4,3M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 164 | 180 | 520 | 569 | 671 | 595 | 639 | 791 | 1.290 | 912 | 1.177 | 1.488 | 1.406 | 1.010 |
| Staff expenses | -0 | -269 | -297 | -298 | -477 | -355 | -390 | -425 | -632 | -775 | -777 | -1.010 | -1.217 | -822 |
| EBITDA | 164 | -89 | 224 | 271 | 194 | 241 | 249 | 366 | 658 | 136 | 399 | 479 | 188 | 189 |
| Depreciation & amort. | -15 | -13 | -48 | -94 | -97 | -107 | -112 | -12 | -18 | -21 | -22 | -57 | -65 | -65 |
| EBIT | 149 | -102 | 175 | 176 | 97 | 134 | 138 | 354 | 641 | 115 | 378 | 422 | 123 | 123 |
| Net financials | 157 | 72 | 109 | 137 | 169 | 204 | 203 | 291 | 277 | 351 | 324 | 349 | 281 | 164 |
| Profit before tax | 305 | -30 | 285 | 313 | 265 | 338 | 341 | 645 | 917 | 466 | 702 | 771 | 404 | 287 |
| Tax | 38 | -21 | 39 | 40 | 22 | 29 | 30 | 77 | 136 | 32 | 87 | 96 | 34 | 28 |
| Net profit | 268 | -9 | 246 | 273 | 244 | 309 | 310 | 568 | 781 | 434 | 615 | 675 | 370 | 259 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 846 | 823 | 1.224 | 1.403 | 1.367 | 1.493 | 1.746 | 2.206 | 3.729 | 3.658 | 3.791 | 4.567 | 4.543 | 4.511 |
| Equity | 636 | 531 | 678 | 851 | 993 | 1.199 | 1.403 | 1.864 | 2.534 | 2.855 | 3.356 | 3.913 | 4.162 | 4.286 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 15 | 15 | 0 | 0 | 0 |
| Short-term debt | 209 | 292 | 531 | 538 | 365 | 293 | 342 | 343 | 1.180 | 787 | 420 | 633 | 347 | 190 |
| Total debt | 209 | 292 | 531 | 538 | 365 | 293 | 342 | 343 | 1.195 | 802 | 435 | 633 | 347 | 190 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|