| Revenue | DKK 3M | +32% |
| EBITDA | DKK 527K | +98% |
| Net profit | DKK 325K | +174% |
| Total assets | DKK 1,9M | +13% |
| Equity | DKK 1,5M | +22% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 508 | 587 | 405 | 394 | 450 | 513 | 667 | 818 | 1.309 | 2.014 | 2.093 | 2.518 | 2.276 | 3.009 |
| Staff expenses | -442 | -424 | -398 | -436 | -458 | -452 | -623 | -704 | -1.198 | -1.423 | -1.895 | -1.765 | -1.990 | -2.440 |
| EBITDA | 66 | 162 | 6 | -42 | -8 | 60 | 44 | 114 | 111 | 590 | 198 | 749 | 266 | 527 |
| Depreciation & amort. | -0 | -0 | -8 | -29 | -0 | -1 | -0 | -0 | -0 | -8 | -42 | -58 | -74 | -86 |
| EBIT | 66 | 162 | -1 | -71 | -8 | 59 | 44 | 114 | 111 | 583 | 156 | 692 | 192 | 441 |
| Net financials | -55 | -112 | -8 | -1 | -1 | -0 | -0 | -2 | -4 | -4 | -38 | -27 | -33 | -21 |
| Profit before tax | 11 | 49 | -6 | -40 | -9 | 59 | 44 | 112 | 107 | 579 | 117 | 665 | 159 | 420 |
| Tax | 17 | 13 | 2 | 16 | 0 | 14 | 10 | 26 | 24 | 128 | 31 | 149 | 40 | 95 |
| Net profit | -6 | 37 | -7 | -56 | -9 | 45 | 34 | 86 | 82 | 451 | 86 | 516 | 119 | 325 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 80 | 109 | 114 | 48 | 51 | 92 | 133 | 217 | 440 | 911 | 1.220 | 1.765 | 1.673 | 1.883 |
| Equity | — | 83 | 76 | 20 | 11 | 56 | 90 | 176 | 259 | 710 | 682 | 1.139 | 1.197 | 1.455 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 361 | 331 | 257 | 182 |
| Short-term debt | 34 | 16 | 30 | 28 | 40 | 34 | 43 | 41 | 181 | 199 | 172 | 277 | 201 | 238 |
| Total debt | 34 | 16 | 30 | 28 | 40 | 34 | 43 | 41 | 181 | 199 | 533 | 609 | 458 | 420 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|