| Revenue | DKK 1,9M | +5% |
| EBITDA | DKK 192K | +22% |
| Net profit | DKK 112K | +32% |
| Total assets | DKK 1,7M | +11% |
| Equity | DKK 953K | +13% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 286 | 346 | 395 | 510 | 112 | 220 | 320 | — | 1.485 | 1.753 | 1.719 | 1.804 | 1.886 |
| Staff expenses | -359 | -392 | -210 | -369 | -250 | -205 | -247 | -298 | -654 | -662 | -684 | -938 | -943 |
| EBITDA | -73 | -46 | 185 | 141 | -137 | 15 | 72 | 126 | 192 | 327 | 269 | 158 | 192 |
| Depreciation & amort. | -0 | -0 | -6 | -4 | -0 | -13 | -0 | -0 | -0 | -0 | -28 | -21 | -16 |
| EBIT | -73 | -46 | 179 | 137 | -137 | 2 | 72 | 126 | 192 | 327 | 241 | 137 | 176 |
| Net financials | 0 | -0 | -1 | -14 | -3 | -1 | -8 | -36 | -19 | -39 | -20 | -28 | -32 |
| Profit before tax | -73 | -46 | 178 | 123 | -140 | 1 | 64 | 90 | 173 | 288 | 221 | 109 | 144 |
| Tax | -18 | -11 | 44 | 31 | -31 | 0 | 14 | 23 | 38 | 63 | 49 | 24 | 32 |
| Net profit | -55 | -35 | 135 | 91 | -109 | 1 | 50 | 67 | 135 | 224 | 172 | 85 | 112 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 68 | 136 | 281 | 414 | 200 | 295 | 508 | 837 | 872 | 1.251 | 1.480 | 1.566 | 1.744 |
| Equity | 25 | -10 | 125 | 216 | 106 | 108 | 158 | 225 | 360 | 584 | 756 | 841 | 953 |
| Long-term debt | 0 | 0 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 43 | 146 | 143 | 198 | 94 | 187 | 351 | 612 | 512 | 666 | 724 | 725 | 791 |
| Total debt | 43 | 146 | 157 | 198 | 94 | 187 | 351 | 612 | 512 | 666 | 724 | 725 | 791 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|