| Revenue | DKK 1,6M | +77% |
| EBITDA | DKK 476K | +75% |
| Net profit | DKK 367K | +37% |
| Total assets | DKK 1,4M | +51% |
| Equity | DKK 928K | +65% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -2 | 9 | 687 | 1.157 | 933 | 1.405 | 2.121 | 1.747 | 1.597 | 842 | 887 | 1.570 |
| Staff expenses | -0 | -0 | -103 | -529 | -901 | -1.190 | -977 | -1.596 | -1.469 | -1.482 | -835 | -615 | -1.094 |
| EBITDA | -5 | -2 | -94 | 158 | 256 | -257 | 427 | 525 | 278 | 115 | -93 | 272 | 476 |
| Depreciation & amort. | -0 | -0 | -3 | -8 | -8 | -5 | -5 | -5 | -5 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -2 | -97 | 150 | 248 | -262 | 422 | 520 | 272 | 115 | -93 | 272 | 476 |
| Net financials | -1 | -0 | 1 | -25 | -6 | -11 | -8 | -7 | -8 | -15 | -153 | 5 | -2 |
| Profit before tax | -6 | -2 | -96 | 125 | 242 | -273 | 414 | 513 | 264 | 100 | -246 | 277 | 474 |
| Tax | -0 | -0 | -24 | 8 | 55 | -60 | 93 | 114 | 61 | 23 | -0 | 8 | 107 |
| Net profit | -6 | -2 | -72 | 117 | 186 | -213 | 320 | 398 | 203 | 77 | -246 | 268 | 367 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 79 | 79 | 170 | 263 | 692 | 703 | 1.011 | 1.348 | 1.796 | 1.922 | 464 | 951 | 1.439 |
| Equity | 74 | 72 | 0 | 117 | 304 | -13 | 307 | 597 | 689 | 653 | 292 | 561 | 928 |
| Long-term debt | 0 | 0 | 112 | 27 | 36 | 117 | 122 | 127 | 21 | 21 | 0 | 0 | 0 |
| Short-term debt | 5 | 7 | 58 | 119 | 352 | 599 | 582 | 624 | 1.086 | 1.248 | 172 | 390 | 512 |
| Total debt | 5 | 7 | 170 | 145 | 388 | 716 | 704 | 751 | 1.107 | 1.269 | 172 | 390 | 512 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|