| Revenue | DKK 954K | +32% |
| EBITDA | DKK 159K | +755% |
| Net profit | DKK 123K | +207% |
| Total assets | DKK 388K | +50% |
| Equity | DKK 306K | +67% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.506 | 2.925 | 4.302 | 1.282 | 329 | 573 | 194 | 227 | 281 | 406 | 671 | 675 | 725 | 954 |
| Staff expenses | -2.461 | -2.856 | -4.057 | -1.035 | -254 | -431 | -295 | -201 | -243 | -329 | -883 | -594 | -706 | -795 |
| EBITDA | 45 | 69 | 245 | 247 | 76 | 142 | -101 | 26 | 38 | 77 | -212 | 81 | 19 | 159 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 45 | 69 | 245 | 247 | 76 | 142 | -101 | 26 | 38 | 77 | -212 | 81 | 19 | 159 |
| Net financials | -4 | -7 | -8 | -122 | -1 | -0 | -0 | -0 | -2 | -2 | -2 | -1 | -1 | -2 |
| Profit before tax | 41 | 62 | 237 | 125 | 74 | 142 | -101 | 26 | 36 | 76 | -214 | 80 | 17 | 158 |
| Tax | 13 | 16 | 58 | 31 | 17 | 32 | -0 | -0 | -0 | 18 | -0 | -0 | -23 | 35 |
| Net profit | 28 | 46 | 179 | 95 | 58 | 110 | -101 | 26 | 36 | 58 | -214 | 80 | 40 | 123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.660 | 599 | 1.227 | 545 | 436 | 492 | 169 | 221 | 341 | 389 | 177 | 262 | 259 | 388 |
| Equity | 153 | 198 | 377 | 372 | 328 | 364 | 157 | 183 | 219 | 277 | 63 | 143 | 183 | 306 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.507 | 400 | 850 | 173 | 107 | 128 | 12 | 38 | 121 | 112 | 114 | 119 | 76 | 83 |
| Total debt | 1.507 | 400 | 850 | 173 | 107 | 128 | 12 | 38 | 121 | 112 | 114 | 119 | 76 | 83 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|