| Revenue | DKK 11,4M | +24% |
| EBITDA | DKK 1,7M | +772% |
| Net profit | DKK 790K | +411% |
| Total assets | DKK 4,3M | +44% |
| Equity | DKK 2,1M | +62% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 666 | 1.871 | 2.111 | 2.424 | 2.919 | 16 | 4.793 | 4.330 | 4.778 | 5.946 | 8.812 | 9.156 | 11.389 |
| Staff expenses | -614 | -1.704 | -2.182 | -2.360 | -2.723 | -0 | -3.886 | -4.093 | -4.362 | -5.580 | -8.007 | -8.964 | -9.717 |
| EBITDA | 52 | 168 | -70 | 64 | 196 | 16 | 907 | 237 | 416 | 365 | 805 | 192 | 1.671 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -8 | -13 | -61 | 128 | -201 | -430 | -396 | -376 | -774 |
| EBIT | 52 | 168 | -70 | 64 | 188 | 3 | 846 | 109 | 215 | -64 | 409 | -185 | 897 |
| Net financials | -2 | -2 | -6 | -6 | -5 | -25 | -7 | -6 | -11 | -7 | -11 | -12 | -36 |
| Profit before tax | 51 | 166 | -76 | 58 | 183 | -22 | 839 | 103 | 203 | -71 | 398 | -197 | 861 |
| Tax | 13 | 41 | -17 | 15 | 46 | 3 | 192 | 31 | 48 | 41 | 66 | 58 | 71 |
| Net profit | 38 | 124 | -59 | 43 | 137 | -25 | 648 | 72 | 155 | -112 | 333 | -254 | 790 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 383 | 638 | 775 | 1.028 | 1.138 | 998 | 2.132 | 1.924 | 2.501 | 2.049 | 3.168 | 2.961 | 4.254 |
| Equity | 188 | 312 | 253 | 296 | 433 | 408 | 1.086 | 1.158 | 1.313 | 1.201 | 1.533 | 1.279 | 2.069 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 195 | 326 | 522 | 732 | 703 | 586 | 1.043 | 743 | 1.165 | 826 | 1.618 | 1.625 | 2.184 |
| Total debt | 195 | 326 | 522 | 732 | 703 | 586 | 1.043 | 743 | 1.165 | 826 | 1.618 | 1.625 | 2.184 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|