| Revenue | DKK 7,5M | +45% |
| EBITDA | DKK 1,2M | +381% |
| Net profit | DKK 728K | +3258% |
| Total assets | DKK 5,1M | +9% |
| Equity | DKK 1,4M | +106% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 53 | 85 | 263 | 914 | 1.885 | 2.388 | 2.938 | 2.839 | 3.237 | 3.473 | 3.471 | 5.173 | 7.513 |
| Staff expenses | -1 | -44 | -196 | -713 | -1.769 | -2.595 | -2.649 | -2.831 | -3.230 | -3.279 | -3.358 | -4.924 | -6.318 |
| EBITDA | 52 | 40 | 67 | 201 | 115 | -207 | 289 | 8 | 7 | 194 | 113 | 248 | 1.195 |
| Depreciation & amort. | -18 | -28 | -28 | -57 | -65 | -59 | -59 | -69 | -69 | -79 | -79 | -81 | -19 |
| EBIT | 34 | 12 | 38 | 144 | 50 | -266 | 230 | -61 | -61 | 115 | 35 | 168 | 1.176 |
| Net financials | -17 | -14 | -13 | -10 | -7 | -6 | -17 | -8 | -9 | -3 | -15 | -149 | -179 |
| Profit before tax | 17 | -2 | 25 | 134 | 43 | -272 | 212 | -68 | -71 | 112 | 19 | 18 | 996 |
| Tax | -0 | -1 | 6 | 18 | 12 | -109 | -45 | -11 | 142 | -20 | 84 | 42 | 268 |
| Net profit | 20 | -1 | 20 | 116 | 31 | -163 | 258 | -57 | -213 | 132 | -65 | -23 | 728 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 456 | 470 | 718 | 870 | 1.119 | 1.840 | 1.603 | 1.703 | 2.340 | 2.576 | 3.104 | 4.646 | 5.082 |
| Equity | 56 | 55 | 75 | 191 | 380 | 217 | 475 | 418 | 205 | 337 | 707 | 684 | 1.412 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 803 | 680 |
| Short-term debt | 400 | 415 | 639 | 667 | 670 | 1.623 | 1.128 | 1.286 | 2.090 | 2.214 | 2.287 | 3.037 | 2.837 |
| Total debt | 400 | 415 | 639 | 667 | 670 | 1.623 | 1.128 | 1.286 | 2.090 | 2.214 | 2.287 | 3.840 | 3.517 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|