| Revenue | DKK -15K | +45% |
| EBITDA | DKK -15K | -45% |
| Net profit | DKK 132K | +537% |
| Total assets | DKK 1,1M | +12% |
| Equity | DKK 1,1M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -709 | -917 | 736 | 850 | 901 | 847 | 1.185 | 1.139 | 922 | -17 | -7 | -6 | -11 | -15 |
| Staff expenses | -601 | -626 | -656 | -787 | -809 | -862 | -774 | -811 | -282 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -101 | -284 | 80 | 64 | 92 | -15 | 411 | 328 | 640 | -18 | -7 | -6 | -11 | -15 |
| Depreciation & amort. | -3 | -3 | -3 | -3 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -105 | -288 | 76 | 60 | 88 | -15 | 411 | 328 | 640 | -18 | -7 | -6 | -11 | -15 |
| Net financials | -27 | -21 | -10 | -8 | -7 | -13 | -10 | -3 | -10 | 53 | 107 | -104 | -18 | 153 |
| Profit before tax | -77 | -267 | 66 | 53 | 81 | -28 | 401 | 325 | 630 | 35 | 100 | -111 | -28 | 138 |
| Tax | -20 | -68 | 17 | 14 | 18 | -0 | 88 | 72 | 135 | -0 | 1 | 2 | 2 | 6 |
| Net profit | -57 | -199 | 50 | 39 | 63 | -28 | 313 | 253 | 495 | 35 | 98 | -112 | -30 | 132 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 665 | 1.038 | 934 | 853 | 703 | 849 | 1.169 | 1.390 | 1.466 | 1.199 | 1.247 | 1.079 | 1.002 | 1.120 |
| Equity | 137 | 288 | 289 | 278 | 290 | 262 | 575 | 775 | 1.216 | 1.196 | 1.238 | 1.058 | 998 | 1.110 |
| Long-term debt | -46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -482 | -750 | 645 | 575 | 413 | 587 | 594 | 614 | 250 | 3 | 9 | 21 | 3 | 10 |
| Total debt | -528 | -750 | 645 | 575 | 413 | 587 | 594 | 614 | 250 | 3 | 9 | 21 | 3 | 10 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|