| Revenue | DKK 674K | -36% |
| EBITDA | DKK 72K | -72% |
| Net profit | DKK 28K | -83% |
| Total assets | DKK 1,1M | +1% |
| Equity | DKK 682K | +3% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 430 | 611 | 738 | 1.008 | 789 | 788 | 912 | 889 | 884 | 756 | 1.047 | 674 |
| Staff expenses | -408 | -505 | -609 | -844 | -635 | -680 | -745 | -809 | -712 | -791 | -785 | -601 |
| EBITDA | 22 | 107 | 128 | 164 | 154 | 108 | 166 | 80 | 171 | -36 | 262 | 72 |
| Depreciation & amort. | -0 | -6 | -17 | -108 | -104 | -95 | -24 | -41 | -37 | -37 | -37 | -19 |
| EBIT | 22 | 101 | 112 | 56 | 50 | 12 | 142 | 39 | 134 | -73 | 225 | 53 |
| Net financials | -1 | 6 | 2 | -24 | -7 | -11 | -26 | -7 | -4 | -7 | -11 | -11 |
| Profit before tax | 22 | 107 | 114 | 32 | 43 | 1 | 116 | 32 | 130 | -80 | 214 | 42 |
| Tax | 6 | 26 | 28 | 17 | 19 | 13 | 16 | 2 | 37 | -11 | 49 | 14 |
| Net profit | 16 | 81 | 86 | 16 | 24 | -12 | 100 | 30 | 93 | -69 | 165 | 28 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 215 | 430 | 623 | 1.085 | 679 | 636 | 913 | 1.165 | 1.403 | 716 | 1.083 | 1.098 |
| Equity | 96 | 177 | 263 | 279 | 303 | 291 | 391 | 421 | 566 | 496 | 661 | 682 |
| Long-term debt | 6 | 26 | 26 | 180 | 127 | 71 | 224 | 155 | 95 | 23 | 0 | 167 |
| Short-term debt | 113 | 227 | 334 | 626 | 249 | 273 | 297 | 589 | 732 | 197 | 413 | 227 |
| Total debt | 119 | 253 | 360 | 806 | 376 | 345 | 522 | 744 | 827 | 219 | 413 | 394 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|