| Revenue | DKK 1,5M | +10% |
| EBITDA | DKK 163K | -42% |
| Net profit | DKK 65K | -61% |
| Total assets | DKK 878K | +0% |
| Equity | DKK 553K | +0% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 304 | 64 | 199 | 313 | 451 | 465 | 465 | 698 | 919 | 969 | 1.344 | 1.472 |
| Staff expenses | -85 | -360 | -17 | -177 | -241 | -373 | -478 | -442 | -475 | -652 | -730 | -1.062 | -1.310 |
| EBITDA | 98 | 65 | -71 | 22 | 71 | 78 | -13 | 23 | 223 | 266 | 240 | 282 | 163 |
| Depreciation & amort. | -4 | -5 | -5 | -5 | -2 | -0 | -0 | -20 | -31 | -55 | -55 | -68 | -73 |
| EBIT | 95 | 61 | -76 | 17 | 69 | 77 | -13 | 4 | 192 | 211 | 184 | 214 | 89 |
| Net financials | -8 | -6 | -4 | -1 | -1 | 0 | -0 | -9 | -2 | -3 | -1 | -0 | -1 |
| Profit before tax | 103 | 66 | -35 | 16 | 67 | 77 | -13 | -5 | 190 | 208 | 183 | 214 | 89 |
| Tax | 25 | 15 | 18 | 5 | 15 | 18 | -2 | -0 | 41 | 46 | 46 | 46 | 23 |
| Net profit | 78 | 51 | -54 | 11 | 52 | 60 | -11 | -5 | 149 | 162 | 137 | 167 | 65 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 341 | 212 | 183 | 147 | 185 | 230 | 233 | 350 | 528 | 560 | 710 | 876 | 878 |
| Equity | 2 | -49 | 4 | 16 | 68 | 128 | 116 | 111 | 261 | 366 | 446 | 555 | 553 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 339 | 261 | 178 | 132 | 117 | 100 | 117 | 239 | 260 | 184 | 257 | 309 | 309 |
| Total debt | 339 | 261 | 178 | 132 | 117 | 100 | 117 | 239 | 260 | 184 | 257 | 309 | 309 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|