| Revenue | DKK 163K | +0% |
| EBITDA | DKK 16K | +217% |
| Net profit | DKK 8K | +134% |
| Total assets | DKK 176K | +0% |
| Equity | DKK 29K | +39% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.075 | 3.340 | 2.372 | 2.219 | 817 | 165 | 25 | 45 | 62 | 159 | 213 | 163 | 163 |
| Staff expenses | -352 | -1.328 | -1.018 | -829 | -657 | -121 | -2 | -12 | -39 | -60 | -83 | -82 | -75 |
| EBITDA | 493 | 899 | -25 | 440 | -445 | -163 | -17 | -40 | 39 | 31 | -6 | -13 | 16 |
| Depreciation & amort. | -34 | -87 | -53 | -36 | -41 | -27 | 19 | -12 | -3 | -3 | -26 | -6 | -2 |
| EBIT | 459 | 812 | -78 | 404 | -486 | -190 | -36 | -52 | 36 | 28 | -33 | -19 | 14 |
| Net financials | -0 | -0 | -1 | -0 | -2 | -3 | -1 | -3 | -3 | -4 | -4 | -5 | -3 |
| Profit before tax | 459 | 812 | -77 | 403 | -487 | -193 | -38 | -54 | -39 | 24 | -37 | -24 | 11 |
| Tax | 115 | 203 | -0 | 95 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 |
| Net profit | 344 | 609 | -77 | 309 | -487 | -193 | -38 | -54 | -39 | 24 | -37 | -24 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 651 | 1.488 | 1.101 | 1.236 | 528 | 317 | 254 | 249 | 236 | 213 | 172 | 175 | 176 |
| Equity | 424 | 840 | 663 | 770 | 337 | 144 | 106 | 97 | 58 | 82 | 46 | 21 | 29 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 226 | 648 | 437 | 466 | 192 | 173 | 147 | 152 | 179 | 131 | 126 | 154 | 146 |
| Total debt | 226 | 648 | 437 | 466 | 192 | 173 | 147 | 152 | 179 | 131 | 126 | 154 | 146 |
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 |
|---|