| Revenue | DKK 497K | +156% |
| EBITDA | DKK 28K | -84% |
| Net profit | DKK 22K | -83% |
| Total assets | DKK 543K | +25% |
| Equity | DKK 206K | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.261 | 1.092 | 903 | 260 | 144 | 651 | 442 | 263 | 233 | 65 | 128 | 194 | 497 |
| Staff expenses | -683 | -835 | -635 | -480 | -99 | -375 | -302 | -294 | -78 | -110 | -110 | -26 | -469 |
| EBITDA | 578 | 257 | 254 | -220 | 46 | 276 | 139 | -31 | 154 | -46 | 19 | 168 | 28 |
| Depreciation & amort. | 183 | 154 | 165 | 100 | 104 | -104 | -76 | -64 | -21 | -46 | -11 | -0 | -0 |
| EBIT | 395 | 103 | 90 | -320 | -58 | 172 | 63 | -95 | 133 | -91 | 7 | 168 | 28 |
| Net financials | -1 | -8 | -12 | 10 | -0 | -4 | -4 | -5 | -8 | -9 | -5 | 6 | 3 |
| Profit before tax | 394 | 95 | 78 | -330 | -58 | 168 | 59 | -99 | 125 | -100 | -1 | 175 | 31 |
| Tax | 52 | 42 | 34 | -60 | -5 | 37 | 13 | -22 | 28 | -22 | 1 | 39 | 8 |
| Net profit | 342 | 53 | 44 | -270 | -53 | 131 | 46 | -78 | 98 | -78 | -2 | 136 | 22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 659 | 1.055 | 705 | 189 | 225 | 320 | 480 | 250 | 315 | 287 | 416 | 433 | 543 |
| Equity | 550 | 507 | 454 | 86 | 33 | 164 | 162 | 30 | 128 | 50 | 48 | 184 | 206 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 106 | 533 | 251 | 104 | 192 | 156 | 318 | 220 | 187 | 237 | 368 | 249 | 337 |
| Total debt | 106 | 533 | 251 | 104 | 192 | 156 | 318 | 220 | 187 | 237 | 368 | 249 | 337 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|