| Revenue | DKK 526K | +30% |
| EBITDA | DKK 84K | +601% |
| Net profit | DKK 42K | +687% |
| Total assets | DKK 473K | +6% |
| Equity | DKK 238K | +26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 421 | 384 | 418 | 409 | 415 | 428 | 404 | 402 | 414 | 84 | 484 | 405 | 526 |
| Staff expenses | -290 | -307 | -317 | -363 | -370 | -320 | -405 | -404 | -392 | -348 | -85 | -307 | -393 | -442 |
| EBITDA | 113 | 114 | 67 | 55 | 40 | 95 | 24 | -0 | 10 | 66 | -1 | 177 | 12 | 84 |
| Depreciation & amort. | 50 | 50 | 50 | 50 | -55 | -13 | -13 | -13 | -13 | -8 | -0 | -0 | -12 | -9 |
| EBIT | 63 | 64 | 17 | 5 | -16 | 81 | 10 | -14 | -3 | 58 | -1 | 177 | -0 | 75 |
| Net financials | -52 | -21 | -7 | -2 | -3 | -8 | -2 | -3 | 0 | -8 | -2 | -5 | -7 | -15 |
| Profit before tax | 11 | 43 | 10 | 2 | -19 | 74 | 8 | -16 | -3 | 50 | -3 | 172 | -7 | 59 |
| Tax | -0 | -0 | 2 | 15 | 16 | 19 | 4 | 9 | -0 | 11 | 1 | 36 | -0 | 18 |
| Net profit | 11 | 43 | 8 | -13 | -35 | 55 | 4 | -25 | -3 | 39 | -4 | 136 | -7 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 440 | 194 | 161 | 153 | 93 | 88 | 78 | 148 | 218 | 363 | 404 | 410 | 446 | 473 |
| Equity | 91 | 131 | 99 | 87 | 52 | 117 | 103 | 79 | 64 | 99 | 95 | 231 | 189 | 238 |
| Long-term debt | 140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 209 | 63 | 62 | 67 | 41 | -29 | -26 | 69 | 153 | 264 | 309 | 180 | 257 | 236 |
| Total debt | 349 | 63 | 62 | 67 | 41 | -29 | -26 | 69 | 153 | 264 | 309 | 180 | 257 | 236 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|