| Revenue | DKK 1,3M | +61% |
| EBITDA | DKK 521K | +78% |
| Net profit | DKK 422K | +53% |
| Total assets | DKK 1,3M | +52% |
| Equity | DKK 746K | +67% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.122 | 650 | 724 | 779 | 345 | 750 | 834 | 952 | 929 | 864 | 94 | 810 | 1.305 |
| Staff expenses | -762 | -525 | -558 | -504 | -451 | -551 | -613 | -614 | -611 | -655 | -456 | -517 | -784 |
| EBITDA | 360 | 124 | 165 | 275 | -106 | 199 | 205 | 338 | 318 | 208 | -408 | 293 | 521 |
| Depreciation & amort. | -28 | -45 | -39 | -39 | -9 | -5 | -5 | -14 | -14 | -9 | -0 | -14 | -14 |
| EBIT | 332 | 79 | 126 | 236 | -115 | 194 | 200 | 324 | 304 | 199 | -408 | 279 | 506 |
| Net financials | 1 | -4 | -0 | -2 | -1 | -1 | -1 | -5 | -9 | -7 | -3 | -2 | -2 |
| Profit before tax | 333 | 75 | 126 | 234 | -117 | 193 | 200 | 319 | 296 | 192 | -412 | 277 | 504 |
| Tax | 85 | 20 | 31 | 53 | 11 | 8 | 45 | 71 | 65 | 43 | -1 | 1 | 82 |
| Net profit | 247 | 55 | 96 | 181 | -128 | 185 | 155 | 248 | 230 | 149 | -410 | 276 | 422 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 568 | 697 | 672 | 672 | 268 | 599 | 741 | 1.084 | 1.244 | 1.118 | 322 | 855 | 1.303 |
| Equity | 231 | 187 | 183 | 254 | 126 | 311 | 360 | 538 | 658 | 694 | 169 | 445 | 746 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 338 | 510 | 489 | 418 | 142 | 288 | 380 | 546 | 586 | 422 | 153 | 408 | 553 |
| Total debt | 338 | 510 | 489 | 418 | 142 | 288 | 380 | 546 | 586 | 422 | 153 | 408 | 553 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|