| Revenue | DKK 517K | +60% |
| EBITDA | DKK 159K | +18% |
| Net profit | DKK 143K | +14% |
| Total assets | DKK 121K | +247% |
| Equity | DKK 17K | +125% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 183 | 359 | 182 | 222 | 179 | 297 | 337 | 314 | 322 | 517 |
| Staff expenses | -0 | -0 | -0 | -97 | -342 | -148 | -222 | -195 | -417 | -480 | -222 | -187 | -357 |
| EBITDA | 0 | 0 | 0 | 85 | 17 | 34 | 0 | -33 | -108 | -143 | 92 | 135 | 159 |
| Depreciation & amort. | -0 | -0 | -0 | -42 | -42 | -42 | -42 | -42 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 0 | 0 | 43 | -25 | -8 | -42 | -75 | -108 | -143 | 92 | 135 | 159 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -7 | -12 | -9 | -10 | -1 |
| Profit before tax | 0 | 0 | 0 | 43 | -25 | -8 | -42 | -77 | -116 | -155 | 79 | 126 | 158 |
| Tax | -0 | -0 | -0 | 25 | -12 | -0 | -0 | -21 | -0 | -0 | -0 | -0 | 15 |
| Net profit | 0 | 0 | 0 | 18 | -13 | -8 | -42 | -56 | -116 | -155 | 79 | 126 | 143 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 100 | 100 | 100 | 283 | 160 | 126 | 136 | 51 | 13 | 13 | 8 | 35 | 121 |
| Equity | 100 | 100 | 100 | 118 | 106 | 97 | 55 | -1 | -117 | -271 | -192 | -67 | 17 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 153 | 55 | 29 | 81 | 52 | 130 | 284 | 200 | 101 | 104 |
| Total debt | 0 | 0 | 0 | 153 | 55 | 29 | 81 | 52 | 130 | 284 | 200 | 101 | 104 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|