| Revenue | DKK 5,9M | +32% |
| EBITDA | DKK 970K | +116% |
| Net profit | DKK 490K | +1135% |
| Total assets | DKK 2,4M | -14% |
| Equity | DKK 1,6M | +45% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 655 | 947 | 1.000 | 1.074 | 1.207 | 1.650 | 2.744 | 2.216 | 2.995 | 2.081 | 3.278 | 3.783 | 4.509 | 5.934 |
| Staff expenses | -514 | -960 | -939 | -961 | -1.018 | -1.394 | -2.269 | -1.675 | -2.333 | -1.671 | -2.731 | -2.992 | -4.060 | -4.964 |
| EBITDA | 40 | -122 | -2 | -58 | -58 | 29 | 236 | 127 | 174 | 411 | 547 | 791 | 449 | 970 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -287 | -343 | -333 | -336 |
| EBIT | 40 | -122 | -2 | -58 | -58 | 29 | 236 | 127 | 174 | 411 | 260 | 448 | 116 | 634 |
| Net financials | 0 | 0 | 5 | -7 | -8 | -7 | -11 | -82 | -171 | -222 | -14 | -38 | -63 | -6 |
| Profit before tax | 40 | -122 | 3 | -65 | -66 | 22 | 225 | 45 | 4 | 188 | 246 | 411 | 53 | 629 |
| Tax | 10 | -0 | -0 | 8 | -3 | -0 | -0 | -0 | -0 | -0 | 51 | 90 | 13 | 138 |
| Net profit | 30 | -122 | 3 | -73 | -63 | 22 | 225 | 45 | 4 | 188 | 195 | 320 | 40 | 490 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 164 | 244 | 175 | 75 | 91 | 196 | 1.137 | 1.578 | 1.881 | 2.295 | 2.754 | 2.646 | 2.795 | 2.397 |
| Equity | 120 | -12 | -9 | -82 | -146 | -124 | 101 | 146 | 150 | 338 | 584 | 935 | 1.092 | 1.582 |
| Long-term debt | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 336 | 448 | 346 | 471 | 0 |
| Short-term debt | 34 | 247 | 184 | 157 | 237 | 320 | 1.036 | 1.432 | 1.732 | 1.621 | 1.722 | 1.365 | 1.233 | 815 |
| Total debt | 44 | 257 | 184 | 157 | 237 | 320 | 1.036 | 1.432 | 1.732 | 1.957 | 2.170 | 1.711 | 1.704 | 815 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|