| Revenue | DKK 686K | +23% |
| EBITDA | DKK 192K | +114% |
| Net profit | DKK 745K | +78% |
| Total assets | DKK 2,7M | +24% |
| Equity | DKK 2,6M | +32% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 580 | 601 | 519 | 494 | 428 | 567 | 397 | 423 | 533 | 473 | 559 | 686 |
| Staff expenses | -475 | -419 | -419 | -419 | -443 | -443 | -444 | -443 | -358 | -469 | -469 | -494 |
| EBITDA | 105 | 182 | 100 | 76 | -15 | 123 | -47 | -21 | 175 | 4 | 90 | 192 |
| Depreciation & amort. | -41 | -41 | -41 | -41 | -32 | -32 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 64 | 141 | 59 | 34 | -47 | 91 | -47 | -21 | 175 | 4 | 90 | 192 |
| Net financials | -3 | -15 | 13 | -26 | 191 | 172 | 159 | 298 | 126 | 206 | 346 | 594 |
| Profit before tax | 61 | 126 | 71 | 8 | 144 | 263 | 112 | 277 | 301 | 210 | 436 | 786 |
| Tax | 10 | 32 | 18 | 2 | -27 | 4 | -24 | -16 | 30 | -7 | 17 | 41 |
| Net profit | 51 | 94 | 53 | 6 | 172 | 259 | 136 | 293 | 271 | 217 | 419 | 745 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 356 | 2.244 | 2.250 | 2.111 | 2.148 | 2.083 | 2.141 | 2.162 | 2.090 | 2.063 | 2.180 | 2.713 |
| Equity | 138 | 182 | 235 | 241 | 450 | 709 | 845 | 1.138 | 1.297 | 1.514 | 1.933 | 2.556 |
| Long-term debt | 0 | 896 | 1.082 | 1.032 | 903 | 599 | 598 | 364 | 245 | 0 | 0 | 0 |
| Short-term debt | 177 | 1.135 | 910 | 823 | 795 | 775 | 698 | 659 | 548 | 550 | 247 | 157 |
| Total debt | 177 | 2.031 | 1.992 | 1.855 | 1.698 | 1.374 | 1.296 | 1.023 | 793 | 550 | 247 | 157 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|