| Revenue | DKK 897K | +1% |
| EBITDA | DKK 436K | -12% |
| Net profit | DKK 565K | +45% |
| Total assets | DKK 2,8M | +24% |
| Equity | DKK 2,5M | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26 | 238 | 48 | 586 | 686 | 599 | 738 | 617 | 1.133 | 1.127 | 1.021 | 657 | 890 | 897 |
| Staff expenses | -64 | -213 | -277 | -114 | -349 | -394 | -481 | -518 | -378 | -439 | -440 | -380 | -452 | -455 |
| EBITDA | -38 | 25 | -229 | 472 | 352 | 179 | 258 | 99 | 772 | 688 | 582 | 277 | 494 | 436 |
| Depreciation & amort. | -10 | -10 | -10 | -12 | -31 | -27 | -25 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -48 | 14 | -239 | 460 | 321 | 152 | 233 | 98 | 772 | 688 | 582 | 277 | 494 | 436 |
| Net financials | 0 | -1 | -3 | -12 | -2 | -3 | -7 | -5 | 130 | -120 | -310 | -5 | -9 | 285 |
| Profit before tax | -48 | 13 | -242 | 448 | 318 | 149 | 226 | 93 | 902 | 568 | 272 | 273 | 486 | 722 |
| Tax | -12 | 4 | -55 | 90 | 77 | 45 | 51 | 22 | 199 | 129 | 63 | 60 | 96 | 156 |
| Net profit | -36 | 9 | -187 | 358 | 241 | 104 | 175 | 71 | 703 | 439 | 209 | 213 | 390 | 565 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 150 | 289 | 285 | 512 | 661 | 884 | 1.140 | 1.240 | 2.003 | 2.173 | 2.107 | 2.140 | 2.264 | 2.810 |
| Equity | 42 | 51 | -136 | 222 | 463 | 515 | 636 | 653 | 1.303 | 1.685 | 1.836 | 1.991 | 2.039 | 2.544 |
| Long-term debt | 19 | 0 | 0 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 89 | 238 | 422 | 200 | 198 | 365 | 503 | 587 | 700 | 488 | 270 | 149 | 225 | 267 |
| Total debt | 108 | 238 | 422 | 290 | 198 | 365 | 503 | 587 | 700 | 488 | 270 | 149 | 225 | 267 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|