| Revenue | DKK 2,7M | +3% |
| EBITDA | DKK 599K | -20% |
| Net profit | DKK 423K | -23% |
| Total assets | DKK 2,6M | +8% |
| Equity | DKK 2,2M | +16% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 665 | 2.056 | 2.236 | 2.485 | 1.489 | 1.774 | 1.675 | 280 | 1.776 | 2.300 | 2.671 | 2.739 |
| Staff expenses | -326 | -716 | -1.012 | -1.272 | -1.414 | -1.390 | -1.458 | -934 | -1.269 | -1.720 | -1.927 | -2.140 |
| EBITDA | 339 | 394 | 325 | 211 | 74 | 384 | 217 | -654 | 506 | 580 | 744 | 599 |
| Depreciation & amort. | -59 | -59 | -59 | -59 | -58 | -7 | -7 | -7 | -9 | -30 | -29 | -45 |
| EBIT | 280 | 336 | 265 | 152 | 16 | 377 | 211 | -661 | 497 | 549 | 715 | 554 |
| Net financials | -42 | -25 | -5 | -13 | 45 | -14 | 40 | 759 | -12 | -15 | -5 | -9 |
| Profit before tax | 238 | 310 | 261 | 139 | 62 | 363 | 251 | 99 | 485 | 535 | 710 | 545 |
| Tax | 62 | 76 | 66 | 35 | 2 | 91 | 46 | 22 | 107 | 118 | 158 | 122 |
| Net profit | 175 | 234 | 194 | 104 | 60 | 272 | 205 | 76 | 378 | 417 | 552 | 423 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 814 | 903 | 802 | 923 | 826 | 1.090 | 1.030 | 919 | 1.555 | 1.901 | 2.436 | 2.638 |
| Equity | 260 | 445 | 589 | 644 | 600 | 766 | 836 | 802 | 1.181 | 1.483 | 1.917 | 2.218 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 552 | 456 | 210 | 277 | 223 | 314 | 184 | 108 | 363 | 408 | 508 | 411 |
| Total debt | 552 | 456 | 210 | 277 | 223 | 314 | 184 | 108 | 363 | 408 | 508 | 411 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|