| Revenue | DKK 1,1M | +20% |
| EBITDA | DKK 230K | +248% |
| Net profit | DKK 211K | +237% |
| Total assets | DKK 2,9M | -33% |
| Equity | DKK 1,7M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 730 | 888 | 1.141 | 1.282 | 1.348 | 1.349 | 1.553 | 1.258 | 385 | 523 | 1.227 | 1.023 | 902 | 1.080 |
| Staff expenses | -225 | -391 | -440 | -316 | -806 | -813 | -878 | -829 | -606 | -636 | -806 | -750 | -836 | -850 |
| EBITDA | 505 | 497 | 701 | 965 | 541 | 536 | 675 | 429 | -220 | -113 | 422 | 274 | 66 | 230 |
| Depreciation & amort. | 17 | -20 | 23 | 19 | 10 | 4 | -0 | -4 | -8 | -8 | -4 | -4 | -10 | -10 |
| EBIT | 488 | 476 | 678 | 946 | 532 | 532 | 675 | 425 | -229 | -121 | 418 | 270 | 56 | 220 |
| Net financials | 1 | 6 | 4 | 1 | 0 | -0 | 0 | -0 | 36 | -20 | -49 | 20 | 24 | 51 |
| Profit before tax | 489 | 482 | 682 | 947 | 532 | 532 | 675 | 425 | -192 | -142 | 369 | 290 | 81 | 271 |
| Tax | 120 | 121 | 168 | 224 | 118 | 118 | 149 | 94 | -42 | -31 | 82 | 64 | 18 | 60 |
| Net profit | 369 | 361 | 514 | 723 | 414 | 414 | 525 | 330 | -150 | -111 | 287 | 226 | 63 | 211 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.431 | 2.411 | 3.943 | 4.489 | 4.315 | 5.756 | 4.481 | 4.821 | 3.060 | 4.544 | 3.833 | 4.092 | 4.368 | 2.911 |
| Equity | 493 | 758 | 1.147 | 1.630 | 1.644 | 1.659 | 1.584 | 1.811 | 1.557 | 1.346 | 1.533 | 1.653 | 1.606 | 1.707 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 938 | 1.652 | 2.797 | 2.859 | 2.671 | 4.098 | 2.896 | 3.011 | 1.503 | 3.198 | 2.300 | 2.438 | 2.762 | 1.204 |
| Total debt | 938 | 1.652 | 2.797 | 2.859 | 2.671 | 4.098 | 2.896 | 3.011 | 1.503 | 3.198 | 2.300 | 2.438 | 2.762 | 1.204 |
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 |
|---|