| Revenue | DKK 1,5M | +15% |
| EBITDA | DKK 758K | +28% |
| Net profit | DKK 578K | +25% |
| Total assets | DKK 2,6M | +26% |
| Equity | DKK 1,9M | +38% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1.418 | 385 | 553 | 528 | 599 | 228 | 735 | 644 | 598 | 1.045 | 1.338 | 1.546 |
| Staff expenses | -588 | -404 | -290 | -434 | -428 | -380 | -428 | -556 | -496 | -583 | -717 | -744 | -788 |
| EBITDA | 83 | 193 | 95 | 118 | 100 | 219 | -201 | 179 | 148 | 15 | 329 | 594 | 758 |
| Depreciation & amort. | -19 | -19 | -30 | -30 | -21 | -19 | -4 | 12 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 63 | 174 | 65 | 88 | 79 | 200 | -204 | 167 | 148 | 15 | 329 | 594 | 758 |
| Net financials | -1 | -3 | -3 | -1 | -1 | -4 | -3 | -2 | -4 | -7 | -7 | -1 | -12 |
| Profit before tax | 63 | 74 | 63 | 87 | 78 | 196 | -207 | 166 | 145 | 8 | 321 | 593 | 746 |
| Tax | 17 | 22 | 18 | 21 | 17 | 43 | -0 | -0 | 32 | 2 | 71 | 131 | 168 |
| Net profit | 45 | 53 | 44 | 66 | 61 | 153 | -207 | 166 | 112 | 6 | 250 | 462 | 578 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.114 | 1.093 | 1.236 | 1.678 | 1.773 | 1.604 | 1.230 | 1.231 | 1.735 | 1.701 | 2.130 | 2.057 | 2.596 |
| Equity | 188 | 241 | 285 | 351 | 412 | 564 | 357 | 523 | 635 | 641 | 893 | 1.355 | 1.872 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 926 | 852 | 950 | 1.327 | 1.361 | 1.039 | 872 | 1.416 | 1.099 | 1.059 | 1.217 | 682 | 704 |
| Total debt | 926 | 852 | 950 | 1.327 | 1.361 | 1.039 | 872 | 1.416 | 1.099 | 1.059 | 1.217 | 682 | 704 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|