| Revenue | DKK 539K | +178% |
| EBITDA | DKK 383K | +1803% |
| Net profit | DKK 232K | +496% |
| Total assets | DKK 4,6M | +4% |
| Equity | DKK 4,4M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.125 | 1.149 | 832 | 974 | 419 | 1.135 | 33 | 502 | 278 | 5.537 | 222 | 541 | 194 | 539 |
| Staff expenses | -1.138 | -802 | -652 | -741 | -654 | -792 | -727 | -761 | -578 | -522 | -598 | -180 | -174 | -156 |
| EBITDA | 947 | 347 | 180 | 220 | -235 | 343 | -694 | -260 | -300 | 5.015 | -376 | 362 | 20 | 383 |
| Depreciation & amort. | -111 | -178 | -178 | -157 | -167 | -67 | -13 | -15 | -15 | -4 | -31 | -54 | -52 | -52 |
| EBIT | 836 | 169 | 2 | 63 | -402 | 276 | -707 | -274 | -315 | 5.011 | -407 | 308 | -32 | 331 |
| Net financials | -0 | -1 | 0 | -1 | -1 | -3 | -15 | -19 | -34 | 1.630 | -357 | -16 | -6 | -4 |
| Profit before tax | 836 | 168 | 2 | 62 | -402 | 273 | -722 | -293 | -349 | 6.641 | -764 | 292 | -38 | 327 |
| Tax | 219 | 38 | -13 | 31 | -82 | 63 | -154 | -60 | -76 | 1.474 | -146 | 98 | 21 | 95 |
| Net profit | 617 | 130 | 16 | 31 | -320 | 210 | -568 | -234 | -273 | 5.167 | -617 | 194 | -58 | 232 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.684 | 1.498 | 1.381 | 1.616 | 1.102 | 1.227 | 459 | 504 | 565 | 5.830 | 4.632 | 4.738 | 4.447 | 4.620 |
| Equity | 1.290 | 1.324 | 1.243 | 1.177 | 756 | 865 | 191 | -43 | -316 | 4.852 | 4.120 | 4.314 | 4.256 | 4.353 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 297 | 99 | 87 | 413 | 347 | 360 | 268 | 546 | 880 | 978 | 512 | 424 | 191 | 268 |
| Total debt | 297 | 99 | 87 | 413 | 347 | 360 | 268 | 546 | 880 | 978 | 512 | 424 | 191 | 268 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|