| Revenue | DKK 2,7M | +61% |
| EBITDA | DKK 927K | +401% |
| Net profit | DKK 686K | +1895% |
| Total assets | DKK 2,9M | +32% |
| Equity | DKK 535K | +454% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -5 | — | 1.218 | 1.235 | 1.207 | 1.469 | 1.106 | 1.441 | 1.215 | 1.073 | 1.624 | 1.677 | 2.700 |
| Staff expenses | -0 | -0 | -0 | -1.167 | -1.513 | -1.256 | -968 | -842 | -1.034 | -1.019 | -1.346 | -1.659 | -1.491 | -1.768 |
| EBITDA | -17 | -5 | 0 | 51 | -277 | -50 | 501 | 264 | 407 | 197 | -272 | -36 | 185 | 927 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -13 | -13 | -13 | -37 | -63 | -56 | -61 | -68 | -43 | -23 |
| EBIT | -17 | -5 | 0 | 51 | -290 | -63 | 488 | 227 | 345 | 141 | -333 | -103 | 142 | 904 |
| Net financials | -2 | 5 | -4 | -43 | -22 | -43 | -109 | -46 | -55 | -113 | -5 | -157 | -108 | -148 |
| Profit before tax | -18 | -0 | -4 | 7 | -313 | -105 | 379 | 181 | 289 | 28 | -339 | -260 | 34 | 756 |
| Tax | -0 | -0 | -0 | 5 | -5 | -0 | 5 | 35 | 72 | 8 | -9 | -0 | -0 | 70 |
| Net profit | -18 | -0 | -4 | 3 | -308 | -105 | 375 | 146 | 217 | 19 | -330 | -260 | 34 | 686 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 68 | 64 | 58 | 1.194 | 1.406 | 1.165 | 1.537 | 1.528 | 2.147 | 1.895 | 2.392 | 2.000 | 2.208 | 2.915 |
| Equity | 62 | 61 | 58 | 60 | -248 | -353 | 22 | 168 | 385 | 404 | 75 | -186 | -151 | 535 |
| Long-term debt | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 667 | 802 | 817 |
| Short-term debt | 7 | 3 | 0 | 1.133 | 1.654 | 1.518 | 1.516 | 1.360 | 1.757 | 1.481 | 2.318 | 1.518 | 1.558 | 1.554 |
| Total debt | 7 | 3 | 0 | 1.133 | 1.654 | 1.518 | 1.516 | 1.360 | 1.757 | 1.481 | 2.318 | 2.185 | 2.360 | 2.371 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|