| Revenue | DKK 322K | +229% |
| EBITDA | DKK 240K | +324% |
| Net profit | DKK 182K | +243% |
| Total assets | DKK 766K | +9% |
| Equity | DKK 699K | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.769 | 1.584 | 2.928 | 1.594 | 995 | 960 | 974 | 779 | 1.069 | 867 | 456 | 98 | 322 |
| Staff expenses | -593 | -470 | -1.057 | -718 | -791 | -849 | -913 | -690 | -867 | -619 | -399 | -205 | -82 |
| EBITDA | 118 | 101 | 332 | -9 | 204 | 111 | 61 | 89 | 202 | 248 | 56 | -107 | 240 |
| Depreciation & amort. | 59 | 59 | 61 | 65 | 31 | -31 | -34 | -3 | -35 | -35 | -35 | -32 | -25 |
| EBIT | 60 | 43 | 271 | -74 | 172 | 79 | 26 | 86 | 167 | 212 | 21 | -139 | 215 |
| Net financials | 0 | -1 | -0 | -8 | -14 | -14 | -15 | -1 | -5 | -8 | -5 | -0 | 1 |
| Profit before tax | 57 | 41 | 271 | -83 | 158 | 66 | 11 | 85 | 162 | 204 | 16 | -139 | 216 |
| Tax | 14 | 11 | 67 | -7 | 25 | 14 | 3 | 19 | 37 | 45 | 3 | -12 | 34 |
| Net profit | 43 | 31 | 204 | -76 | 133 | 51 | 8 | 67 | 125 | 160 | 13 | -127 | 182 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 691 | 566 | 932 | 576 | 762 | 838 | 853 | 915 | 1.106 | 1.118 | 946 | 702 | 766 |
| Equity | 251 | 282 | 486 | 410 | 543 | 595 | 602 | 669 | 794 | 854 | 767 | 639 | 699 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 438 | 284 | 447 | 166 | 219 | 243 | 251 | 245 | 311 | 248 | 167 | 63 | 61 |
| Total debt | 438 | 284 | 447 | 166 | 219 | 243 | 251 | 245 | 311 | 248 | 167 | 63 | 61 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
| Individual | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|