| Revenue | DKK 597K | -26% |
| EBITDA | DKK 315K | +36% |
| Net profit | DKK 688K | +52% |
| Total assets | DKK 3,2M | +21% |
| Equity | DKK 2,9M | +23% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 549 | 457 | 1.082 | 1.051 | 1.136 | 1.330 | 1.783 | 1.678 | 1.206 | 1.231 | 1.280 | 923 | 809 | 597 |
| Staff expenses | -524 | -392 | -1.063 | -1.035 | -981 | -1.232 | -1.637 | -1.743 | -1.193 | -578 | -103 | -294 | -578 | -282 |
| EBITDA | 25 | 64 | 19 | 16 | 155 | 98 | 146 | -65 | 13 | 654 | 1.177 | 630 | 231 | 315 |
| Depreciation & amort. | 24 | 41 | -41 | -41 | -17 | -0 | -0 | -0 | -32 | -32 | -32 | -0 | -0 | -0 |
| EBIT | 1 | 24 | -22 | -25 | 138 | 98 | 146 | -65 | -19 | 622 | 1.145 | 630 | 231 | 315 |
| Net financials | -3 | -4 | -3 | -3 | -1 | -4 | -4 | -4 | -5 | -5 | -10 | -8 | 359 | 587 |
| Profit before tax | -2 | 19 | -25 | -28 | 137 | 93 | 142 | -68 | -23 | 616 | 1.136 | 621 | 591 | 902 |
| Tax | 2 | 6 | -4 | -5 | 32 | 25 | 34 | -12 | 15 | 126 | 270 | 151 | 138 | 214 |
| Net profit | -4 | 13 | -21 | -22 | 105 | 69 | 108 | -56 | -38 | 490 | 866 | 470 | 452 | 688 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 288 | 355 | 383 | 346 | 440 | 472 | 661 | 641 | 715 | 865 | 1.847 | 2.245 | 2.628 | 3.173 |
| Equity | 76 | 89 | 68 | 45 | 150 | 219 | 327 | 271 | 233 | 573 | 1.439 | 1.909 | 2.361 | 2.914 |
| Long-term debt | 137 | 93 | 65 | 37 | 9 | 0 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 0 |
| Short-term debt | 73 | 172 | 251 | 263 | 281 | 253 | 334 | 370 | 483 | 164 | 409 | 337 | 267 | 259 |
| Total debt | 209 | 265 | 316 | 300 | 290 | 253 | 334 | 370 | 483 | 292 | 409 | 337 | 267 | 259 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|