| Revenue | DKK 394K | +1% |
| EBITDA | DKK 89K | +5536% |
| Net profit | DKK 8K | +113% |
| Total assets | DKK 722K | -7% |
| Equity | DKK 70K | +12% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 152 | 210 | 146 | 260 | 162 | 248 | 255 | 245 | 331 | 433 | 389 | 394 |
| Staff expenses | -51 | -92 | -157 | -232 | -199 | -201 | -238 | -260 | -323 | -275 | -388 | -305 |
| EBITDA | 100 | 118 | -12 | 28 | -37 | 47 | 17 | -15 | 8 | 158 | 2 | 89 |
| Depreciation & amort. | -10 | -13 | -10 | -7 | -7 | -3 | -0 | -0 | -0 | -20 | -20 | -20 |
| EBIT | 91 | 105 | -22 | 21 | -44 | 44 | 17 | -15 | 8 | 138 | -19 | 69 |
| Net financials | -12 | -14 | -24 | -15 | -18 | -14 | -11 | -8 | -7 | -50 | -52 | -56 |
| Profit before tax | 79 | 91 | -46 | 7 | -62 | 30 | 6 | -23 | 1 | 88 | -70 | 12 |
| Tax | 21 | 24 | -3 | -5 | -13 | 7 | 2 | -4 | 1 | 20 | -11 | 5 |
| Net profit | 58 | 67 | -43 | 12 | -49 | 23 | 4 | -19 | 0 | 68 | -59 | 8 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 286 | 301 | 310 | 330 | 314 | 385 | 399 | 432 | 555 | 875 | 777 | 722 |
| Equity | 88 | 136 | 83 | 95 | 46 | 69 | 73 | 54 | 55 | 122 | 63 | 70 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 349 | 358 | 329 |
| Short-term debt | 198 | 166 | 227 | 235 | 268 | 316 | 326 | 378 | 500 | 404 | 356 | 322 |
| Total debt | 198 | 166 | 227 | 235 | 268 | 316 | 326 | 378 | 500 | 753 | 714 | 651 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|