| Revenue | DKK 1,9M | +26% |
| EBITDA | DKK 289K | +186% |
| Net profit | DKK 262K | +178% |
| Total assets | DKK 323K | +133% |
| Equity | DKK -500K | +34% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 126 | 461 | 1.626 | 516 | 756 | 1.536 | 1.120 | 584 | 2.325 | 1.084 | 1.532 | 1.506 | 1.900 |
| Staff expenses | -44 | -81 | -535 | -845 | -1.000 | -1.257 | -1.211 | -1.009 | -1.606 | -1.318 | -1.815 | -1.840 | -1.611 |
| EBITDA | -121 | 12 | 323 | -330 | -243 | 279 | -91 | -425 | 719 | -233 | -283 | -335 | 289 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -121 | 12 | 323 | -330 | -243 | 279 | -91 | -425 | 719 | -233 | -283 | -335 | 289 |
| Net financials | -0 | 0 | -3 | -32 | -25 | -1 | -0 | -0 | -3 | 37 | -3 | -1 | -28 |
| Profit before tax | -122 | 12 | 319 | -361 | -268 | 278 | -92 | -425 | 716 | -196 | -285 | -335 | 262 |
| Tax | -0 | -0 | 63 | -64 | -44 | 48 | 3 | 58 | 23 | -0 | -0 | -0 | -0 |
| Net profit | -122 | 12 | 256 | -297 | -224 | 230 | -95 | -483 | 693 | -196 | -285 | -335 | 262 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32 | 74 | 510 | 259 | 206 | 333 | 363 | 19 | 624 | 177 | 164 | 139 | 323 |
| Equity | -38 | -25 | 231 | -66 | -290 | -60 | -155 | -637 | 56 | -141 | -426 | -762 | -500 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 70 | 99 | 279 | 325 | 496 | 393 | 518 | 656 | 569 | 318 | 590 | 900 | 823 |
| Total debt | 70 | 99 | 279 | 325 | 496 | 393 | 518 | 656 | 569 | 318 | 590 | 900 | 823 |
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 | |
Frisk family Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|