| Revenue | DKK 740K | +1% |
| EBITDA | DKK 17K | -64% |
| Net profit | DKK 13K | -64% |
| Total assets | DKK 509K | -24% |
| Equity | DKK 289K | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -75 | 55 | 84 | 12 | 423 | 560 | 539 | 421 | 563 | 829 | 812 | 485 | 734 | 740 |
| Staff expenses | -0 | -86 | -54 | -29 | -295 | -436 | -419 | -296 | -352 | -414 | -489 | -296 | -687 | -723 |
| EBITDA | -54 | -31 | 30 | -17 | 4 | 30 | 23 | 5 | 29 | 75 | 49 | 14 | 47 | 17 |
| Depreciation & amort. | -10 | -4 | -4 | -4 | -0 | -6 | -5 | -3 | -10 | -52 | -0 | -0 | -0 | -0 |
| EBIT | -65 | -36 | 25 | -21 | 4 | 24 | 18 | 2 | 19 | 24 | 49 | 14 | 47 | 17 |
| Net financials | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -0 | -1 | -1 | 0 | 0 | 0 |
| Profit before tax | -64 | -36 | 23 | -21 | 4 | 24 | 18 | 2 | 19 | 23 | 48 | 14 | 47 | 17 |
| Tax | -17 | -9 | 6 | -4 | 1 | 5 | 4 | 0 | 4 | 5 | 11 | 3 | 10 | 4 |
| Net profit | -47 | -27 | 17 | -17 | 3 | 19 | 14 | 1 | 15 | 18 | 37 | 11 | 37 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 244 | 133 | 167 | 164 | 223 | 216 | 251 | 165 | 294 | 528 | 285 | 273 | 670 | 509 |
| Equity | 148 | 121 | 138 | 121 | 124 | 143 | 157 | 158 | 173 | 191 | 228 | 239 | 276 | 289 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -96 | 12 | 29 | 43 | 99 | 73 | 94 | 7 | 122 | 337 | 57 | 34 | 394 | 220 |
| Total debt | -96 | 12 | 29 | 43 | 99 | 73 | 94 | 7 | 122 | 337 | 57 | 34 | 394 | 220 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|