| Revenue | DKK -25K | +33% |
| EBITDA | DKK -25K | -33% |
| Net profit | DKK 9,6M | -18% |
| Total assets | DKK 88,8M | +11% |
| Equity | DKK 82,5M | +12% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -6 | -15 | -25 | — | -14 | 30.928 | 14.266 | 12.400 | 13.555 | 14.893 | 17.217 | -19 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -21.410 | -18.889 | -13.324 | -11.170 | -11.101 | -9.997 | -0 | -0 |
| EBITDA | — | — | -6 | -15 | -25 | 2.458 | -14 | 9.395 | -4.623 | -968 | -1.075 | 3.793 | 7.220 | -19 | -25 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.745 | -1.787 | -5.065 | -1.148 | -1.092 | -1.057 | -0 | -0 |
| EBIT | — | — | -6 | -15 | -25 | 2.458 | -14 | 7.650 | -6.410 | -6.033 | -2.223 | 2.701 | 6.164 | -19 | -25 |
| Net financials | 0 | 0 | 7.647 | 6.020 | 6.832 | 0 | 8.157 | -2.305 | -529 | 1.281 | 10.893 | -3.918 | 10.005 | 14.616 | 12.603 |
| Profit before tax | — | — | 7.641 | 6.005 | 6.807 | 2.458 | 8.143 | 5.345 | -6.939 | -4.752 | 8.670 | -1.218 | 16.169 | 14.597 | 12.578 |
| Tax | -0 | -0 | 1.121 | 736 | 283 | -0 | 1.005 | 1.038 | -140 | -211 | 305 | -364 | 3.634 | 2.812 | 2.932 |
| Net profit | — | — | 6.520 | 5.269 | 6.524 | 2.458 | 7.138 | 2.524 | -5.695 | -3.296 | 8.365 | -854 | 12.535 | 11.785 | 9.646 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 32.001 | 36.149 | 42.674 | 13.310 | 52.869 | 122.368 | 98.085 | 82.736 | 86.987 | 77.997 | 86.369 | 79.685 | 88.766 |
| Equity | — | — | 30.345 | 35.614 | 40.638 | 14.534 | 52.071 | 51.595 | 45.900 | 40.252 | 48.616 | 47.181 | 59.717 | 73.382 | 82.540 |
| Long-term debt | 0 | 0 | 1.018 | 516 | 20 | 0 | 735 | 15.195 | 15.288 | 14.052 | 13.047 | 11.723 | 5.689 | 0 | 0 |
| Short-term debt | 0 | 0 | 638 | 19 | 2.016 | 0 | 64 | 54.707 | 36.477 | 27.653 | 24.478 | 18.679 | 19.933 | 6.303 | 6.227 |
| Total debt | 0 | 0 | 1.656 | 535 | 2.036 | 0 | 799 | 69.902 | 51.765 | 41.705 | 37.524 | 30.402 | 25.623 | 6.303 | 6.227 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 66.7% | 2016 | |
| Individual | 25.0% | 5.0% | 2019 | |
| Individual | 25.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|