| Revenue | DKK 2,8M | +18% |
| EBITDA | DKK 533K | -48% |
| Net profit | DKK 183K | -66% |
| Total assets | DKK 2,9M | +23% |
| Equity | DKK 1,1M | +4% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 76 | 1.018 | 281 | 501 | 395 | 636 | 513 | 886 | 1.352 | 2.351 | 2.106 | 3.143 | 2.401 | 2.823 |
| Staff expenses | -0 | -405 | -432 | -476 | -528 | -585 | -543 | -695 | -1.264 | -2.014 | -1.750 | -2.201 | -1.727 | -2.291 |
| EBITDA | 76 | 613 | -151 | 24 | -133 | 51 | -30 | 191 | 88 | 338 | 356 | 903 | 1.031 | 533 |
| Depreciation & amort. | 122 | -149 | -111 | -49 | -22 | -10 | -0 | -0 | -10 | -53 | -285 | -324 | -305 | -280 |
| EBIT | -46 | 464 | -262 | -25 | -156 | 42 | -30 | 191 | 79 | 284 | 71 | 579 | 726 | 253 |
| Net financials | -7 | -2 | -3 | -5 | -3 | -5 | -9 | -1 | -9 | -29 | -31 | -39 | -36 | -16 |
| Profit before tax | -32 | 462 | -144 | -30 | -159 | 37 | -39 | 190 | 70 | 255 | 40 | 541 | 690 | 237 |
| Tax | 10 | 116 | 60 | -3 | 33 | -0 | -66 | 42 | 15 | 56 | 9 | 120 | 154 | 54 |
| Net profit | -43 | 346 | -205 | -27 | -192 | 37 | 27 | 148 | 55 | 199 | 31 | 421 | 536 | 183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 453 | 657 | 339 | 180 | 59 | 48 | 593 | 570 | 725 | 1.706 | 3.312 | 2.037 | 2.342 | 2.884 |
| Equity | 50 | 395 | 141 | 64 | -127 | -91 | -64 | 84 | 139 | 338 | 369 | 672 | 1.086 | 1.134 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 404 | 232 | 198 | 115 | 186 | 139 | 657 | 486 | 586 | 1.335 | 2.901 | 1.322 | 1.145 | 1.628 |
| Total debt | 404 | 232 | 198 | 115 | 186 | 139 | 657 | 486 | 586 | 1.335 | 2.901 | 1.322 | 1.145 | 1.628 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|