| Revenue | DKK 1,2M | +1% |
| EBITDA | DKK 224K | +99% |
| Net profit | DKK 136K | +59% |
| Total assets | DKK 1,1M | -12% |
| Equity | DKK 673K | +6% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.691 | 1.078 | 1.028 | 1.021 | 814 | 1.202 | 1.085 | 1.099 | 1.522 | 1.076 | 1.175 | 1.188 |
| Staff expenses | -1.251 | -934 | -921 | -766 | -715 | -1.078 | -1.008 | -993 | -902 | -996 | -1.063 | -964 |
| EBITDA | 440 | 144 | 107 | 255 | 98 | 124 | 77 | 106 | 620 | 80 | 112 | 224 |
| Depreciation & amort. | 3 | 4 | 4 | 3 | -12 | -16 | -15 | -17 | -17 | -6 | -5 | -7 |
| EBIT | 437 | 140 | 103 | 253 | 86 | 108 | 62 | 89 | 603 | 74 | 107 | 217 |
| Net financials | -23 | 1 | 0 | -0 | -3 | -7 | 2 | -6 | -4 | -14 | 4 | -41 |
| Profit before tax | 414 | 142 | 104 | 252 | 83 | 102 | 64 | 83 | 599 | 60 | 111 | 176 |
| Tax | 102 | 32 | 21 | 56 | 19 | 23 | 14 | 19 | 132 | 14 | 25 | 40 |
| Net profit | 311 | 110 | 83 | 196 | 64 | 79 | 50 | 64 | 467 | 46 | 86 | 136 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 936 | 1.048 | 2.437 | 924 | 798 | 813 | 825 | 1.097 | 1.464 | 1.146 | 1.209 | 1.060 |
| Equity | 391 | 403 | 386 | 482 | 446 | 425 | 375 | 339 | 706 | 652 | 637 | 673 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 111 | 0 | 0 | 0 | 0 |
| Short-term debt | 456 | 555 | 1.960 | 346 | 271 | 288 | 334 | 541 | 564 | 327 | 470 | 277 |
| Total debt | 456 | 555 | 1.960 | 346 | 271 | 288 | 364 | 652 | 564 | 327 | 470 | 277 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|