| Revenue | DKK -67K | -103% |
| EBITDA | DKK -140K | -169% |
| Net profit | DKK -142K | -207% |
| Total assets | DKK 975K | -58% |
| Equity | DKK 903K | -48% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 853 | 1.120 | 1.045 | 1.425 | 1.858 | 2.693 | 2.649 | 2.900 | 2.754 | 3.103 | 3.003 | 2.615 | 2.618 | -67 |
| Staff expenses | -635 | -846 | -906 | -1.024 | -1.558 | -2.259 | -2.261 | -2.310 | -2.461 | -2.386 | -2.386 | -2.462 | -2.414 | -74 |
| EBITDA | 68 | 274 | 139 | 401 | 300 | 434 | 389 | 590 | 292 | 717 | 618 | 153 | 203 | -140 |
| Depreciation & amort. | -0 | -3 | -11 | -30 | -66 | -82 | -126 | -146 | -61 | -55 | -19 | -39 | -38 | -0 |
| EBIT | 68 | 271 | 128 | 371 | 234 | 352 | 262 | 445 | 231 | 662 | 599 | 114 | 165 | -140 |
| Net financials | -0 | 0 | -1 | -7 | -8 | -10 | -10 | -9 | -13 | -15 | -20 | -2 | 5 | -1 |
| Profit before tax | 68 | 271 | 127 | 365 | 226 | 342 | 252 | 436 | 218 | 647 | 579 | 112 | 170 | -142 |
| Tax | 17 | 68 | 33 | 86 | 51 | 75 | 56 | 96 | 51 | 143 | 129 | 26 | 37 | -0 |
| Net profit | 51 | 203 | 94 | 279 | 176 | 267 | 196 | 340 | 167 | 505 | 450 | 86 | 133 | -142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 312 | 458 | 623 | 981 | 1.200 | 1.497 | 1.471 | 1.811 | 1.750 | 2.207 | 2.698 | 2.598 | 2.305 | 975 |
| Equity | 131 | 284 | 228 | 407 | 481 | 645 | 735 | 967 | 1.023 | 1.415 | 1.750 | 1.719 | 1.730 | 903 |
| Long-term debt | 0 | 0 | 0 | 0 | 149 | 126 | 96 | 65 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 181 | 174 | 389 | 567 | 557 | 716 | 625 | 772 | 711 | 793 | 947 | 880 | 575 | 72 |
| Total debt | 181 | 174 | 389 | 567 | 706 | 842 | 721 | 837 | 711 | 793 | 947 | 880 | 575 | 72 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|