| Revenue | DKK 2M | -37% |
| EBITDA | DKK 124K | -52% |
| Net profit | DKK 33K | -69% |
| Total assets | DKK 1,6M | -10% |
| Equity | DKK 1,2M | +3% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 454 | 516 | 923 | 1.982 | 1.744 | 1.811 | 2.054 | 2.586 | 2.389 | 2.935 | 3.158 | 3.160 | 2.000 |
| Staff expenses | -277 | -495 | -822 | -1.874 | -1.720 | -1.501 | -1.699 | -1.694 | -2.238 | -2.395 | -2.893 | -2.904 | -1.876 |
| EBITDA | 177 | 21 | 101 | 108 | 24 | 204 | 355 | 874 | 151 | 540 | 265 | 257 | 124 |
| Depreciation & amort. | 96 | -36 | -36 | -74 | -88 | -40 | -73 | -100 | -118 | -260 | -226 | -124 | -83 |
| EBIT | 81 | -15 | 65 | 34 | -64 | 165 | 282 | 774 | 33 | 280 | 39 | 133 | 41 |
| Net financials | -13 | -9 | -12 | -10 | -20 | -2 | -2 | -3 | -9 | -10 | 0 | 2 | 1 |
| Profit before tax | 68 | -24 | 53 | 24 | -84 | 162 | 280 | 771 | 24 | 270 | 39 | 135 | 42 |
| Tax | 17 | -6 | 12 | 13 | -18 | 36 | 62 | 177 | 13 | 58 | 9 | 30 | 9 |
| Net profit | 51 | -18 | 41 | 12 | -66 | 126 | 218 | 595 | 11 | 211 | 30 | 105 | 33 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 420 | 407 | 447 | 671 | 1.120 | 655 | 919 | 2.373 | 1.889 | 2.061 | 2.554 | 1.760 | 1.578 |
| Equity | 131 | 112 | 153 | 133 | 68 | 194 | 412 | 1.007 | 905 | 1.116 | 1.030 | 1.135 | 1.169 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 284 | 290 | 289 | 538 | 1.053 | 428 | 497 | 1.352 | 974 | 939 | 1.512 | 609 | 407 |
| Total debt | 284 | 290 | 289 | 538 | 1.053 | 461 | 497 | 1.352 | 974 | 939 | 1.512 | 609 | 407 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|