| Revenue | DKK 476K | +219% |
| EBITDA | DKK 389K | +387% |
| Net profit | DKK 24K | +181% |
| Total assets | DKK 434K | -23% |
| Equity | DKK 10K | +176% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 133 | 248 | 347 | 993 | 1.150 | 1.106 | 1.621 | 1.345 | 786 | 798 | 699 | 149 | 476 |
| Staff expenses | -227 | -106 | -176 | -1.325 | -825 | -590 | -1.692 | -1.123 | -952 | -803 | -261 | -69 | -87 |
| EBITDA | -94 | 142 | 171 | -332 | 325 | 516 | -71 | 222 | -166 | -5 | 438 | 80 | 389 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -9 | -47 | -55 | -55 | -55 | -66 | -40 | -60 | -60 |
| EBIT | -94 | 142 | 171 | -332 | 316 | 469 | -126 | 167 | -221 | -71 | 398 | 20 | 329 |
| Net financials | -81 | -62 | -25 | -12 | -9 | 11 | -18 | 64 | -23 | -1 | -127 | 15 | -215 |
| Profit before tax | -175 | 80 | 146 | -344 | 307 | 480 | -145 | 231 | -244 | -72 | 271 | 34 | 114 |
| Tax | -7 | 35 | 48 | -70 | 71 | 111 | -16 | 47 | -43 | 4 | 107 | 26 | 90 |
| Net profit | -168 | 45 | 99 | -274 | 235 | 369 | -129 | 184 | -201 | -76 | 164 | 8 | 24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 273 | 155 | 624 | 309 | 377 | 924 | 749 | 761 | 521 | 590 | 602 | 567 | 434 |
| Equity | -88 | -43 | 56 | -218 | 17 | 386 | -42 | 141 | -110 | -186 | -22 | -13 | 10 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 216 | 368 | 0 | 0 | 0 |
| Short-term debt | 361 | 198 | 521 | 527 | 357 | 449 | 782 | 614 | 415 | 409 | 616 | 573 | 418 |
| Total debt | 361 | 198 | 521 | 527 | 357 | 449 | 782 | 614 | 631 | 776 | 616 | 573 | 418 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|