| Revenue | DKK 8,2M | +60% |
| EBITDA | DKK 3,4M | +12296% |
| Net profit | DKK 1,7M | +276% |
| Total assets | DKK 6,4M | +97% |
| Equity | DKK 3M | +107% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -7 | -44 | 18 | 214 | -8 | 441 | 56 | 1.831 | 1.961 | 3.830 | 6.770 | 6.026 | 5.106 | 8.159 |
| Staff expenses | -0 | -0 | -30 | -21 | -149 | -141 | -207 | -177 | -858 | -979 | -1.974 | -3.518 | -4.139 | -5.079 | -4.803 |
| EBITDA | -15 | -7 | -174 | -2 | 64 | -149 | 234 | -122 | 427 | 521 | 1.277 | 2.224 | 1.887 | 27 | 3.356 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -75 | -75 | -214 | -294 | -475 | -621 | -1.388 | -1.060 | -1.162 |
| EBIT | -15 | -7 | -174 | -2 | 64 | -149 | 159 | -197 | 213 | 228 | 802 | 1.603 | 499 | -1.033 | 2.193 |
| Net financials | -43 | -61 | 584 | -7 | -3 | -1 | -3 | -0 | -1 | -1 | -10 | -12 | -6 | -147 | -43 |
| Profit before tax | -58 | — | 411 | -9 | 61 | -150 | 156 | -198 | 212 | 227 | 792 | 1.590 | 494 | -1.180 | 2.151 |
| Tax | -0 | -0 | -44 | -2 | 15 | -0 | -0 | 9 | -0 | 8 | 111 | 235 | 114 | -218 | 457 |
| Net profit | -58 | -68 | 455 | -7 | 46 | -150 | 156 | -207 | 212 | 219 | 594 | 1.101 | 379 | -961 | 1.694 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 700 | 565 | 1.114 | 1.033 | 887 | 812 | 1.020 | 823 | 1.102 | 1.346 | 2.608 | 3.809 | 4.211 | 3.260 | 6.424 |
| Equity | 22 | — | 409 | 303 | 349 | 199 | 355 | 149 | 361 | 580 | 1.174 | 2.275 | 2.540 | 1.460 | 3.019 |
| Long-term debt | 528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 234 | 0 | 271 |
| Short-term debt | 150 | 611 | 706 | 730 | 538 | 613 | 664 | 674 | 741 | 767 | 1.391 | 1.364 | 1.387 | 1.799 | 3.134 |
| Total debt | 678 | 611 | 706 | 730 | 538 | 613 | 664 | 674 | 741 | 767 | 1.391 | 1.364 | 1.621 | 1.799 | 3.405 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|