| Revenue | DKK 1,7M | -29% |
| EBITDA | DKK 388K | -64% |
| Net profit | DKK 303K | -80% |
| Total assets | DKK 2,2M | -62% |
| Equity | DKK 2M | -62% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 894 | 863 | 1.265 | 1.809 | 1.981 | 2.243 | 1.846 | 3.011 | 3.382 | 2.973 | 2.433 | 2.634 | 2.359 | 1.665 |
| Staff expenses | -427 | -718 | -714 | -880 | -1.771 | -1.367 | -1.091 | -1.398 | -1.388 | -1.399 | -1.369 | -1.722 | -1.287 | -1.277 |
| EBITDA | 467 | 145 | 551 | 928 | 210 | 877 | 756 | 1.613 | 1.994 | 1.574 | 1.064 | 912 | 1.072 | 388 |
| Depreciation & amort. | -7 | -7 | -5 | -2 | -4 | -13 | -112 | -113 | -132 | -153 | -151 | -148 | -167 | -171 |
| EBIT | 461 | 139 | 546 | 927 | 206 | 864 | 644 | 1.500 | 1.862 | 1.422 | 913 | 764 | 905 | 217 |
| Net financials | 0 | 0 | 2 | 0 | -0 | -2 | -8 | -13 | 53 | 133 | -469 | -449 | 1.016 | 129 |
| Profit before tax | 461 | 139 | 548 | 927 | 206 | 862 | 636 | 1.486 | 1.915 | 1.555 | 444 | 315 | 1.920 | 346 |
| Tax | 122 | 37 | 136 | 223 | 45 | 190 | 141 | 330 | 426 | 347 | 99 | 70 | 423 | 43 |
| Net profit | 339 | 102 | 412 | 704 | 161 | 672 | 495 | 1.157 | 1.489 | 1.207 | 345 | 246 | 1.497 | 303 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 662 | 434 | 705 | 1.023 | 829 | 1.431 | 1.839 | 2.991 | 4.582 | 5.421 | 5.226 | 5.071 | 5.789 | 2.174 |
| Equity | 439 | 241 | 554 | 859 | 570 | 1.142 | 1.531 | 2.580 | 3.958 | 5.052 | 4.997 | 4.843 | 5.340 | 2.043 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 223 | 193 | 151 | 164 | 259 | 261 | 283 | 392 | 592 | 340 | 211 | 226 | 409 | 100 |
| Total debt | 223 | 193 | 151 | 164 | 259 | 261 | 283 | 392 | 592 | 340 | 211 | 226 | 409 | 100 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|