| Revenue | DKK 129K | -69% |
| EBITDA | DKK 51K | +144% |
| Net profit | DKK -81K | +64% |
| Total assets | DKK 333K | -25% |
| Equity | DKK 195K | -29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 256 | 775 | 2.226 | 1.286 | 596 | 1.390 | 2.093 | 2.049 | 2.121 | 1.368 | 964 | 1.243 | 414 | 129 |
| Staff expenses | -142 | -721 | -1.813 | -871 | -768 | -1.296 | -1.787 | -1.729 | -1.713 | -1.429 | -904 | -878 | -490 | -78 |
| EBITDA | 114 | 54 | 414 | 415 | 319 | 94 | 306 | 320 | 408 | -98 | 46 | 340 | -116 | 51 |
| Depreciation & amort. | -13 | -29 | -69 | -160 | 245 | -119 | -111 | -180 | -253 | -270 | -0 | -168 | -166 | -117 |
| EBIT | 101 | 25 | 344 | 256 | 74 | -25 | 195 | 140 | 156 | -368 | 46 | 171 | -282 | -66 |
| Net financials | -1 | -7 | -34 | -120 | -1 | -1 | -2 | 3 | -20 | -20 | -22 | -10 | -8 | -15 |
| Profit before tax | 100 | 19 | 310 | 135 | 73 | -26 | 192 | 143 | 136 | -388 | 24 | 162 | -290 | -81 |
| Tax | 28 | 6 | 77 | 56 | 16 | -6 | 50 | 32 | 34 | -38 | 9 | 35 | -67 | -0 |
| Net profit | 72 | 12 | 233 | 79 | 58 | -20 | 142 | 111 | 101 | -350 | 16 | 126 | -222 | -81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 417 | 396 | 1.362 | 1.150 | 1.132 | 1.202 | 1.398 | 1.509 | 1.552 | 990 | 835 | 1.025 | 443 | 333 |
| Equity | 222 | 234 | 468 | 547 | 605 | 584 | 726 | 837 | 938 | 588 | 604 | 616 | 276 | 195 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 189 | 153 | 895 | 603 | 527 | 564 | 593 | 598 | 548 | 374 | 227 | 408 | 167 | 138 |
| Total debt | 189 | 153 | 895 | 603 | 527 | 564 | 593 | 598 | 548 | 374 | 227 | 408 | 167 | 138 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|