| Revenue | DKK 1,2M | +9% |
| EBITDA | DKK 311K | -41% |
| Net profit | DKK 158K | -41% |
| Total assets | DKK 4M | +24% |
| Equity | DKK 2,3M | +7% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 85 | 126 | 479 | 706 | 828 | 989 | 916 | 1.132 | 1.422 | 1.383 | 1.285 | 1.060 | 1.154 |
| Staff expenses | -0 | -0 | -458 | -601 | -640 | -624 | -736 | -700 | -756 | -759 | -747 | -535 | -843 |
| EBITDA | 7 | 80 | 22 | 106 | 187 | 365 | 180 | 431 | 666 | 687 | 538 | 525 | 311 |
| Depreciation & amort. | -0 | -0 | -25 | -69 | -98 | -107 | -115 | -115 | -12 | 31 | -26 | -111 | -86 |
| EBIT | 7 | 80 | -3 | 37 | 89 | 258 | 66 | 317 | 654 | 656 | 512 | 414 | 226 |
| Net financials | 4 | -0 | -8 | -10 | -3 | -4 | -4 | -76 | -89 | -63 | -22 | -54 | -20 |
| Profit before tax | 11 | 80 | -11 | 27 | 86 | 254 | 11 | 241 | 565 | 592 | 490 | 359 | 206 |
| Tax | 3 | 20 | 7 | 34 | 19 | 57 | 4 | 53 | 125 | 132 | 106 | 92 | 47 |
| Net profit | 8 | 60 | -18 | -7 | 66 | 198 | 8 | 188 | 440 | 460 | 384 | 268 | 158 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 192 | 384 | 521 | 652 | 666 | 918 | 2.026 | 2.526 | 3.241 | 2.819 | 3.208 | 3.276 | 4.050 |
| Equity | 88 | 149 | 130 | 123 | 190 | 387 | 395 | 583 | 1.022 | 1.483 | 1.867 | 2.135 | 2.293 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 53 | 54 | 740 | 705 | 703 | 673 |
| Short-term debt | 103 | 235 | 391 | 515 | 466 | 528 | 1.605 | 1.890 | 2.164 | 596 | 630 | 434 | 1.082 |
| Total debt | 103 | 235 | 391 | 515 | 466 | 528 | 1.631 | 1.943 | 2.218 | 1.336 | 1.334 | 1.137 | 1.755 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|