| Revenue | DKK 1,9M | +26% |
| EBITDA | DKK 323K | +619% |
| Net profit | DKK 166K | +472% |
| Total assets | DKK 1,9M | +62% |
| Equity | DKK 495K | +10% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.575 | 1.849 | 2.022 | 1.562 | 1.498 | 1.525 | 1.761 | 1.356 | 1.529 | 1.734 | 1.533 | 1.934 |
| Staff expenses | -2.260 | -1.753 | -1.812 | -1.626 | -1.696 | -1.417 | -1.419 | -1.237 | -1.376 | -1.496 | -1.488 | -1.611 |
| EBITDA | 316 | 96 | 210 | -65 | -198 | 108 | 343 | 119 | 153 | 238 | 45 | 323 |
| Depreciation & amort. | -70 | -60 | -54 | -29 | -39 | -39 | -39 | -73 | -62 | -58 | -89 | -105 |
| EBIT | 246 | 36 | 156 | -94 | -238 | 69 | 304 | 46 | 90 | 180 | -44 | 218 |
| Net financials | -13 | -26 | 16 | -13 | -12 | -5 | -17 | -3 | -4 | -5 | -4 | -16 |
| Profit before tax | 233 | 10 | 172 | -107 | -250 | 64 | 287 | 43 | 86 | 175 | -49 | 202 |
| Tax | 62 | 4 | 37 | -17 | 50 | -28 | -1 | 5 | 25 | 44 | -4 | 36 |
| Net profit | 171 | 6 | 135 | -90 | -300 | 92 | 288 | 38 | 62 | 131 | -44 | 166 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.025 | 933 | 924 | 815 | 525 | 447 | 692 | 977 | 1.029 | 1.051 | 1.200 | 1.940 |
| Equity | 251 | 257 | 392 | 302 | 2 | 95 | 383 | 421 | 483 | 614 | 451 | 495 |
| Long-term debt | 140 | 90 | 49 | 15 | 15 | 15 | 15 | 15 | 15 | 22 | 22 | 22 |
| Short-term debt | 634 | 586 | 483 | 498 | 487 | 338 | 295 | 541 | 531 | 416 | 728 | 1.423 |
| Total debt | 774 | 676 | 532 | 513 | 502 | 353 | 310 | 556 | 546 | 437 | 749 | 1.445 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|