| Revenue | DKK 12,1M | -3% |
| EBITDA | DKK 206K | +174% |
| Net profit | DKK 145K | +143% |
| Total assets | DKK 2,4M | +16% |
| Equity | DKK 53K | +158% |
| Employees | 74 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.369 | 1.736 | 3.041 | 3.603 | 5.077 | 5.577 | 5.264 | 5.885 | 6.696 | 7.626 | 10.714 | 12.527 | 12.133 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -5.489 | -5.252 | -5.873 | -6.681 | -7.600 | -10.444 | -12.792 | -11.927 |
| EBITDA | 60 | 26 | 13 | 11 | 2 | 88 | 12 | 12 | 15 | 26 | 270 | -277 | 206 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -14 | -18 | -26 | -30 |
| EBIT | 60 | 26 | 13 | 11 | 2 | 88 | 12 | 12 | 9 | 11 | 252 | -303 | 176 |
| Net financials | -0 | 0 | 0 | 0 | -1 | -4 | -5 | -4 | -5 | -5 | -11 | -35 | -32 |
| Profit before tax | 59 | 26 | 13 | 11 | 1 | 83 | 7 | 8 | 4 | 6 | 241 | -338 | 145 |
| Tax | 15 | 7 | 3 | 2 | 1 | 21 | 2 | 2 | 1 | 1 | 55 | -0 | -0 |
| Net profit | 44 | 20 | 10 | 8 | 0 | 62 | 5 | 6 | 4 | 5 | 186 | -338 | 145 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 230 | 288 | 685 | 675 | 1.149 | 1.056 | 893 | 812 | 2.506 | 975 | 2.296 | 2.078 | 2.404 |
| Equity | 124 | 144 | 154 | 162 | 163 | 225 | 230 | 237 | 240 | 245 | 431 | -92 | 53 |
| Long-term debt | 15 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 0 |
| Short-term debt | 91 | 144 | 525 | 513 | 986 | 831 | 662 | 576 | 2.265 | 729 | 1.865 | 2.119 | 2.351 |
| Total debt | 105 | 144 | 531 | 513 | 986 | 831 | 662 | 576 | 2.265 | 729 | 1.865 | 2.170 | 2.351 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|