| Revenue | DKK 1,7M | +52% |
| EBITDA | DKK 743K | +140% |
| Net profit | DKK 1,1M | +32% |
| Total assets | DKK 7,8M | +16% |
| Equity | DKK 7,4M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.086 | 1.967 | 1.960 | 2.272 | 1.469 | 455 | 2.064 | 1.587 | 1.374 | 413 | 2.990 | 1.367 | 1.102 | 1.674 |
| Staff expenses | -1.159 | -1.384 | -1.277 | -886 | -886 | -1.064 | -1.306 | -861 | -1.296 | -1.273 | -1.006 | -830 | -793 | -931 |
| EBITDA | -173 | 483 | 583 | 1.386 | 234 | -609 | 758 | 726 | 78 | -860 | 1.984 | 537 | 309 | 743 |
| Depreciation & amort. | -0 | -0 | -0 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -0 | -0 | -0 | -0 |
| EBIT | -173 | 483 | 583 | 1.286 | 134 | -709 | 658 | 626 | -22 | -960 | 1.984 | 537 | 309 | 743 |
| Net financials | 25 | -47 | 139 | -26 | 185 | 175 | -96 | 392 | -466 | 352 | -317 | 465 | 791 | 691 |
| Profit before tax | -148 | 436 | 722 | 1.261 | 319 | -534 | 562 | 1.017 | -488 | -608 | 1.667 | 1.002 | 1.100 | 1.433 |
| Tax | -35 | 87 | 183 | 299 | 72 | -116 | 125 | 227 | -22 | -22 | 161 | 224 | 249 | 314 |
| Net profit | -113 | 349 | 539 | 961 | 247 | -418 | 437 | 790 | -466 | -586 | 1.505 | 778 | 851 | 1.120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.136 | 3.254 | 3.637 | 4.598 | 4.463 | 3.853 | 4.114 | 5.091 | 4.395 | 3.718 | 5.321 | 6.208 | 6.683 | 7.769 |
| Equity | — | 2.692 | 2.931 | 3.892 | 4.140 | 3.722 | 3.859 | 4.649 | 4.183 | 3.597 | 5.102 | 5.880 | 6.231 | 7.350 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 368 | 286 | 251 | 573 | 213 | 132 | 189 | 398 | 190 | 121 | 219 | 328 | 452 | 419 |
| Total debt | 368 | 286 | 705 | 705 | 213 | 132 | 189 | 398 | 190 | 121 | 219 | 328 | 452 | 419 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2014 | — | — |
TM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HERODOT HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Annette Buk | Management | 0 companies |
| Tom Michael Swienty | Management | 0 companies |