| Revenue | DKK 913K | -5% |
| EBITDA | DKK -138K | -209% |
| Net profit | DKK 1,2M | +1091% |
| Total assets | DKK 1,7M | +156% |
| Equity | DKK 1,6M | +196% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 970 | 321 | 559 | 942 | 574 | 748 | 766 | 745 | 449 | 510 | 712 | 963 | 913 |
| Staff expenses | -752 | -315 | -447 | -386 | -463 | -621 | -700 | -644 | -353 | -452 | -671 | -836 | -1.051 |
| EBITDA | 218 | 6 | 111 | 556 | 111 | 126 | 66 | 101 | 95 | 58 | 42 | 127 | -138 |
| Depreciation & amort. | -0 | -4 | -13 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 218 | 2 | 98 | 551 | 111 | 126 | 66 | 101 | 95 | 58 | 42 | 127 | -138 |
| Net financials | -183 | -81 | -83 | -89 | -6 | -162 | 74 | 1 | -1 | 220 | 354 | 5 | 1.323 |
| Profit before tax | 35 | -79 | 16 | 462 | 105 | -36 | 141 | 102 | 94 | 278 | 396 | 131 | 1.186 |
| Tax | 33 | -17 | 3 | 86 | 23 | 27 | 31 | 22 | 21 | 12 | 8 | 29 | -34 |
| Net profit | 2 | -62 | 12 | 376 | 82 | -63 | 110 | 79 | 73 | 266 | 387 | 102 | 1.220 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.647 | 2.509 | 2.480 | 845 | 613 | 554 | 563 | 490 | 455 | 640 | 825 | 672 | 1.720 |
| Equity | 102 | 40 | 52 | 428 | 510 | 447 | 451 | 422 | 385 | 538 | 740 | 545 | 1.615 |
| Long-term debt | 0 | 667 | 645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.545 | 1.802 | 1.783 | 417 | 86 | 89 | 112 | 68 | 71 | 103 | 85 | 127 | 106 |
| Total debt | 1.545 | 2.469 | 2.428 | 417 | 86 | 89 | 112 | 68 | 71 | 103 | 85 | 127 | 106 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|