| Revenue | DKK 737K | +36% |
| EBITDA | DKK 128K | +47% |
| Net profit | DKK 97K | +51% |
| Total assets | DKK 1,2M | -9% |
| Equity | DKK 852K | +15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 731 | 524 | 411 | 542 | 685 | 517 | 503 | 514 | 307 | 497 | 502 | 544 | 737 |
| Staff expenses | -448 | -414 | -394 | -417 | -491 | -535 | -450 | -429 | -423 | -406 | -450 | -456 | -608 |
| EBITDA | 283 | 110 | 17 | 125 | 194 | -18 | 53 | 84 | -116 | 91 | 52 | 88 | 128 |
| Depreciation & amort. | -0 | -0 | -6 | -6 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 283 | 110 | 11 | 120 | 192 | -18 | 53 | 84 | -116 | 91 | 52 | 88 | 128 |
| Net financials | -2 | -6 | -5 | -0 | -8 | -4 | -1 | -0 | -2 | -5 | -2 | -2 | -4 |
| Profit before tax | 281 | 116 | 6 | 119 | 184 | -22 | 52 | 84 | -118 | 86 | 51 | 85 | 124 |
| Tax | 73 | 33 | 6 | 32 | 42 | -0 | 14 | 21 | -15 | 6 | 7 | 21 | 27 |
| Net profit | 208 | 83 | 1 | 87 | 141 | -22 | 38 | 62 | -104 | 80 | 44 | 64 | 97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 906 | 1.064 | 748 | 1.423 | 988 | 981 | 1.070 | 1.164 | 1.123 | 1.050 | 949 | 1.299 | 1.177 |
| Equity | 288 | 371 | 371 | 459 | 600 | 578 | 617 | 679 | 540 | 621 | 678 | 742 | 852 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 7 | 21 | 27 |
| Short-term debt | 618 | 693 | 377 | 964 | 387 | 402 | 453 | 485 | 582 | 423 | 265 | 536 | 297 |
| Total debt | 618 | 693 | 377 | 964 | 387 | 402 | 453 | 485 | 582 | 429 | 272 | 557 | 324 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|